$300,000
NAL Estimated Property Value9905 Bushnell Rd, Needville, TX, 77461
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
Exterior
Lot Size28.58 acres
Building Information
Year Built1930
Stories1
Roof Type112
Garage Spaces1
Land Information
APN0033-00-000-4550-906
SubdivisionR Hodge
Land UseAgriculture / Farming
Legal Description0033 R HODGE, ACRES 28.5807, TRACT 3
Census Tract675701
Assessed Land Value$251,542
Assessment Year2025
About this property
Here's your chance for your own homestead! 28.5807 +/- acres with 1,000' of road frontage on FM 1236 and 1,200' of road frontage on Hurta Road. Property is a blank slate ready for you to create your own farm. No restrictions, and horses are allowed. Property is currently in ag. Minerals will not convey. If perimeter fence to be removed, seller would like the neighbors to be able to utilize materials. Property is part of an 86 acre tract which is being split into 3 equal tracts. Taxes are an estimate, and legal description and TAX ID will change.
Investor Tools
$300,000
Estimated Property Value
$0Estimated Mortgage Balance
$300,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,194 /month
Positive
Cash Flow Estimate:
$1,398 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$533/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,894
$251,542
2025
$251,542
N/A
$251,542
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,894
$251,542
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$464,000
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
4.4%
