$476,420
NAL Estimated Property Value320 Boys Camp Rd, New Waverly, TX, 77358
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range
FlooringTile
Exterior
Lot Size5.06 acres
Building Information
Year Built2018
Land Information
APN46994
SubdivisionWilliam H Hopkins
Land UseResidential
Legal DescriptionA173 WILLIAM H HOPKINS, TRACT 1, ACRES 5.065
Census Tract200107
Assessed Land Value$121,430
Assessed Improvement Value$354,990
Assessment Year2025
About this property
Popular country living near New Waverly. Fully fenced. Main House and with Barn Guest House. Beautifully wooded property! This is a must see. PER SELLERS: Main House sq ft is 2079, the main house porches have 510 sq ft. The barn guest house has 510 sq ft.
Investor Tools
$476,420
Estimated Property Value
$336,035Estimated Mortgage Balance
$140,385Estimated Equity
29% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,859 /month
Positive
Cash Flow Estimate:
$953 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$711/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,152
$476,420
2025
$121,430
$354,990
$476,420
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,152
$476,420
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
New American Funding
Conventional
$340,000
No
First
Sep 12, 2025
Oct 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$336,035
$140,385
29%
71%
$2,039/mo
