1view

Owner Contacts

$299,743

NAL Estimated Property Value

12803 Heddington Grove Ln, Houston, TX, 77047

Off Market

3 Beds

2 Bath

1,535 Sq Ft

Single Family Residence

$202.91 / sqft

Built in 2023

Property Lead Type:

Absentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDisposal, Microwave, Free-Standing Range, Gas Cooktop, Dishwasher, Oven

FlooringLaminate

Exterior

Lot Size5,432 sqft

Building Information

Year Built2022

Garage Spaces1

Land Information

APN1445740050020

Lot Number20

Land UseResidential

Legal DescriptionLT 20 BLK 5 CITY GATE SEC 6

Census Tract331502

Assessed Land Value$53,496

Assessed Improvement Value$246,247

Assessment Year2025

About this property

DR Horton, America's #1 Builder! NEW CONSTRUCTION Diana Plan with Elevation N, features a modern design and offers 3 spacious bedrooms and 2 bathrooms, covered patio and 2-car garage! This open concept home has a stunning kitchen which includes quartz countertops, 42" cabinets, and stainless & steel appliances. Delight yourself in the primary bathroom, with dual sinks, separate shower, garden tub (on select inventory homes) and a large walk-in closet! (All information provided by builder). Located in DR Horton's newest Community, City Gate, this gorgeous community will feature a resort-style pool, Covered Pavilion with Picnic Tables, Splash areas, Water Slides, Soccer Fields, and miles of walking trails. Visit our onsite sales center today! *PHOTOS ARE NOT PICTURES OF THE ACTUAL HOME BUT ARE A REPRESENTATION*

Investor Tools

$299,743

Estimated Property Value

$237,202Estimated Mortgage Balance

$62,541Estimated Equity

20% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,869 /month

Positive

Cash Flow Estimate:

$623 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$638/month

$1,200/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,161

$299,743

2025

$53,496

$246,247

$299,743

Tax History

Year

Tax Paid

Assessed Value

2024

$6,161

$299,743

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Network Funding Lp

Conventional

$240,000

First

Sep 10, 2025

Oct 2040

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$237,202

$62,541

20%

79%

$1,439/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,000/mo

$2,639/mo

$-639/mo

8.0%

Learn About the Market: Opportunity in Houston

Explore

Houston

Houston is one of the most economically diverse metros in the country — and one of its most globally connected. Known as the Energy Capital of the World, the city also anchors the Texas Medical Center, a massive port, and a thriving aerospace presence tied to NASA’s Johnson Space Center.

From refinery corridors to world-class hospitals, from international trade routes to master-planned suburbs like The Woodlands and Katy, Houston’s economy runs deep and wide. It’s a city built on industry, immigration, and resilience — with housing markets as varied as its population.

Explore This Area