$661,000
NAL Estimated Property Value12906 Waters Edge Pl, Houston, TX, 77041
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Dishwasher
FlooringTile
Exterior
Lot Size10,062 sqft
Building Information
Year Built1999
Garage Spaces2
Land Information
APN1200530010004
Lot Number4
SubdivisionLakes On Eldridge
Land UseResidential
Legal DescriptionLT 4 BLK 1 LAKES ON ELDRIDGE SEC 20
Census Tract540101
Assessed Land Value$134,212
Assessed Improvement Value$489,957
Assessment Year2025
About this property
Sought after Lakes of Eldridge home. Exclusive custom home with upgraded wood flooring. High ceilings, open concept with custom touches. This has everything you want, formal living, dining, den, home office or study’s and upstairs game room. Do not miss this exclusive property. In move in condition this home will not last long. Located on corner of a culdesac street a must see.
Investor Tools
$661,000
Estimated Property Value
$546,403Estimated Mortgage Balance
$114,597Estimated Equity
17% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,966 /month
Positive
Cash Flow Estimate:
$1,322 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$590/month
$1,690/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,775
$624,169
2025
$134,212
$489,957
$624,169
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,775
$624,169
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cornerstone Home Lending Inc
Unknown
$591,700
No
First
Apr 6, 2022
May 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$546,403
$113,597
17%
83%
$3,548/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,910/mo
$5,238/mo
$-2,328/mo
5.3%
