$341,844
NAL Estimated Property Value9711 Cardinal Rd, Beasley, TX, 77417
$345,892 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesGas Oven, Dishwasher
FlooringLaminate, Tile
Exterior
Lot Size2 acres
Building Information
Year Built1985
Garage Spaces6
Land Information
APN0722-00-000-0660-906
SubdivisionL F Ashley
Land UseResidential Single Family Houses
Legal Description0722 L F ASHLEY, TRACT 9, ACRES 2, CARDINAL EST
Census Tract675800
Assessed Land Value$170,000
Assessed Improvement Value$171,844
Assessment Year2025
About this property
Welcome to your slice of country living! Quick access to HWY 59 and zoned to Needville ISD. This recently renovated home sits on 2 acres with a 24x40 workshop/garage. Pex plumbing throughout the house. Too many updates to list here so please view the attachment in order to see all the work that has been done. Lots of outdoor space to enjoy! Make an appointment today!!
Investor Tools
$341,844
Estimated Property Value
$281,607Estimated Mortgage Balance
$60,237Estimated Equity
17% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$345,891
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,280 /month
Positive
Cash Flow Estimate:
$760 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$523/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,572
$341,844
2025
$170,000
$171,844
$341,844
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,572
$341,844
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Independent Bank
Conventional
$298,000
No
First
May 25, 2023
Jun 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$281,607
$60,237
17%
82%
$1,787/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,787/mo
$-65/mo
6.0%
