1view

Owner Contacts

$311,728

NAL Estimated Property Value

12820 Harlesden Ln, Houston, TX, 77047

Off Market

3 Beds

2 Bath

1,690 Sq Ft

$177.46 / sqft

Built in 2022

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesENERGY STAR Qualified Appliances, Water Heater, Disposal, Gas Oven, Microwave, Gas Cooktop, Gas Range, Dishwasher, Dryer, Refrigerator, Washer

FlooringCarpet, Vinyl

Exterior

Lot Size5,327 sqft

Building Information

Year Built2022

Garage Spaces1

Land Information

APN1445730050010

Lot Number10

Land UseResidential

Legal DescriptionLT 10 BLK 5 CITY GATE SEC 5

Census Tract331502

Assessed Land Value$53,379

Assessed Improvement Value$258,349

Assessment Year2025

About this property

Like new and built in 2022, this beautiful 3-bedroom, 2-bath single-story home sits on a corner lot in a gated neighborhood of City Gate, it is the desirable split floor plan you've been looking for. The kitchen shines with quartz countertops, subway tile backsplash, stainless steel appliances, gas range, and a walk-in pantry. Luxury vinyl plank flooring flows through the main living areas with carpet in the bedrooms. The spacious primary suite offers double sinks, soaking tub, separate shower, and a large walk-in closet. Relax on the covered back patio with a backyard perfect for kids or pets. Includes KitchenAid refrigerator, Maytag Bravos XL washer/dryer, Ring security system, reinforced doors, Micro-Air EasyStart HVAC soft starter, and generator-ready setup. Convenient to Downtown, the Med Center, Galleria, and under an hour to Galveston.

Investor Tools

$311,728

Estimated Property Value

$289,260Estimated Mortgage Balance

$22,468Estimated Equity

7% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,870 /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

$485/month

$1,590/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,265

$311,728

2025

$53,379

$258,349

$311,728

Tax History

Year

Tax Paid

Assessed Value

2024

$4,265

$311,728

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Dhi Mortgage Company Ltd

Conventional

$310,417

First

Oct 28, 2022

Nov 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$289,260

$22,468

93%

$1,862/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,000/mo

$3,452/mo

$-1,452/mo

7.7%

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