$417,000
NAL Estimated Property Value126 Waters Edge 18th, Huntsville, TX, 77340
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Oven, Electric Cooktop, Dishwasher
FlooringCarpet, Tile
Building Information
Year Built1997
Stories2
Roof Type105
Garage Spaces2
Land Information
APN26689
Lot Number14
SubdivisionElkins Lake - Waters Edge
Land UseResidential
Legal DescriptionELKINS LAKE - WATERS EDGE, BLOCK 48, LOT 14
Census Tract790302
Assessed Land Value$35,500
Assessed Improvement Value$354,030
Assessment Year2025
About this property
ON THE GOLF COURSE!!! BRIGHT LIGHT FROM WONDERFUL WINDOWS THROUGHOUT!. Master down, open kitchen, dinning room , updated master bath, high ceilings. Covered patio (2) overlooking the golf course!!! 2,900 SQUARE FEET. Large and spacious . You will love this property
Investor Tools
$417,000
Estimated Property Value
$221,374Estimated Mortgage Balance
$195,626Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,502 /month
Positive
Cash Flow Estimate:
$834 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$686/month
$270/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,142
$389,530
2025
$35,500
$354,030
$389,530
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,142
$389,530
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$225,000
No
First
Jun 20, 2025
Jul 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$221,374
$184,626
45%
53%
$1,349/mo
