$580,000
7905 Kathryn Road, Needville, TX, 77461
$754,000 ARV
Under Contract
Property Lead Type:
Off-Market ListARV FlipHigh Equity
Highlights
Interior
AppliancesDisposal, Convection Oven, Microwave, Gas Cooktop, Dishwasher
FlooringTile
Exterior
Lot Size1.00 acres
Building Information
Year Built2005
Garage Spaces4
Land Information
APN0242-00-000-0905-906
Lot Number3-4
SubdivisionH And Tc Ry
Land UseResidential
Legal Description0242 H AND TC RY, ACRES 1.0021, LOT 3 & (PT) LOT 4, COUNTRY GREEN U/R S/D
Census Tract675701
Assessed Land Value$90,179
Assessed Improvement Value$329,950
Assessment Year2025
About this property
Welcome to 7905 Kathryn, this home is situated on 1 unrestricted acre away from the hustle and bustle, but just miles away from town. 7905 Kathryn is a very unique property with everything needed from a pool/jacuzzi right off of the back patio, a home generator added in 2022, RV covered area (20x40) enclosed shop (60x55) with front cover (60x25) front entry electric gate access and plenty of room for entertaining. Don't miss out on this one of a kind fully set up property.
Investor Tools
$515,035Estimated Mortgage Balance
$475,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$754,000
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,480 /month
Positive
Cash Flow Estimate:
$1,160 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$666/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,612
$420,129
2025
$90,179
$329,950
$420,129
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,612
$420,129
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$526,687
No
First
Mar 21, 2025
Apr 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$515,035
N/A
0%
108%
$3,158/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$3,158/mo
$-1,436/mo
4.4%
