$518,000
NAL Estimated Property Value9808 Beyer Rd, Needville, TX, 77461
$605,598 ARV
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Oven, Electric Range, Dishwasher
FlooringLaminate
Exterior
Lot Size1.68 acres
Building Information
Year Built1982
Stories1
Roof Type105
Garage Spaces2
Land Information
APN0226-00-000-0510-906
SubdivisionH And Tc Ry
Land UseResidential
Legal Description0226 H AND TC RY, TRACT Y, ACRES 1.679, SECTION 43
Census Tract675600
Assessed Land Value$145,410
Assessed Improvement Value$292,429
Assessment Year2025
About this property
Country living at it's best! Spacious house on nearly two acres allows plenty of space of all hobbies. House includes a spacious kitchen and living area perfect for entertaining family and friends. Plenty of bedrooms offering everyone their own space and comfort. Large shop in back is perfect for housing boats, RVs and ATVs for any outdoor enthusiast. In the evening, relax on the covered deck next to the pond and enjoy the sounds of nature!!
Investor Tools
$518,000
Estimated Property Value
$0Estimated Mortgage Balance
$518,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$605,598
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,108 /month
Positive
Cash Flow Estimate:
$1,036 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$745/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,346
$437,839
2025
$145,410
$292,429
$437,839
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,346
$437,839
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$498,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,095/mo
N/A
+$1,095/mo
2.5%
