$440,000
NAL Estimated Property Value2815 Fm 2919 Rd, Beasley, TX, 77417
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size11,378 sqft
Building Information
Year Built1980
Stories2
Roof Type105
Land Information
APN0057-00-250-0000-908
SubdivisionJas Mccormick
Land UseResidential
Legal Description0057 JAS MCCORMICK, ACRES 0.2612
Census Tract675800
Assessed Land Value$16,756
Assessed Improvement Value$139,644
Assessment Year2025
About this property
GREAT opportunity to own a huge home and the adjacent lot which total over 1.2 ACRES OF LAND! (Adjacent lot ID: R288630 on Fort Bend CAD). Home needs TLC but offers plenty of space for a huge family or someone wanting extra income from extra rooms. BONUS is the adjacent lot already has 2 mobile homes on it that are currently generating income! No restrictions, horses allowed. Come check it out today!
Investor Tools
$440,000
Estimated Property Value
$110,343Estimated Mortgage Balance
$329,657Estimated Equity
80% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,640 /month
Positive
Cash Flow Estimate:
$880 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$401/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,610
$156,400
2025
$16,756
$139,644
$156,400
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,610
$156,400
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Stellar Bank
Purchase Money Mortgage
$124,200
No
First
Aug 5, 2020
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$110,343
$462,657
80%
25%
$745/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$745/mo
+$1,481/mo
6.1%
