$340,000
NAL Estimated Property Value5702 Kunz Road, Needville, TX, 77461
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesElectric Range
FlooringCarpet, Laminate
Exterior
Lot Size3.51 acres
Building Information
Year Built2010
Garage Spaces2
Land Information
APN0208-00-003-0063-901
SubdivisionH And Tc Ry
Land UseResidential
Legal Description0208 H AND TC RY, ACRES 3.515,
Census Tract675401
Assessed Land Value$213,260
Assessed Improvement Value$220,478
Assessment Year2025
About this property
A Handy Man's Delight! Attention all investors or buyers check out this 4 bedroom home sitting on 3.4 acres out in the quiet area of Needville, Tx. This property will need some work but with your special touch you can turn it into your home sweet home. Plenty of land to live that country life.
Investor Tools
$340,000
Estimated Property Value
$116,211Estimated Mortgage Balance
$223,789Estimated Equity
65% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,040 /month
Positive
Cash Flow Estimate:
$680 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$442/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,606
$328,944
2025
$213,260
$220,478
$433,738
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,606
$328,944
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Newfirst National Bank
Purchase Money Mortgage
$127,500
No
First
Sep 17, 2021
Oct 2026
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$116,211
$223,789
65%
34%
$765/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$765/mo
+$1,461/mo
7.9%
