$388,000
NAL Estimated Property Value9911 Beard Rd, Needville, TX, 77461
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDryer, Refrigerator, Dishwasher, Electric Cooktop, Electric Oven
FlooringCarpet, Vinyl
Exterior
Lot Size2 acres
Building Information
Year Built1940
Stories1
Roof Type105
Garage Spaces3
Land Information
APN0527-00-000-0031-906
SubdivisionJ C Phillips
Land UseResidential
Legal Description0527 J C PHILLIPS, ACRES 2.00
Census Tract675600
Assessed Land Value$30,198
Assessed Improvement Value$139,390
Assessment Year2025
About this property
Charming farm house for lease! Two separate living rooms could offer privacy or turn one into a work area or child's play area. Two bedrooms and a full bath downstairs and two bedrooms and a full bath upstairs. Mature oak trees offer a nice shaded yard allowing you to enjoy outdoor activities!
Investor Tools
$388,000
Estimated Property Value
$0Estimated Mortgage Balance
$388,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,328 /month
Positive
Cash Flow Estimate:
$776 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$299/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,650
$169,588
2025
$30,198
$139,390
$169,588
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,650
$169,588
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$461,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
N/A
+$1,307/mo
4.0%
