$321,567
NAL Estimated Property Value12914 Claygate Drive, Houston, TX, 77047
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher
Exterior
Lot Size5,667 sqft
Building Information
Year Built2021
Garage Spaces2
Land Information
APN1013620000026
Lot Number26
SubdivisionSouth Acres Estates
Land UseResidential
Legal DescriptionLT 26 BLK 3 SOUTH ACRES ESTATES SEC 8
Census Tract331502
Assessed Land Value$39,295
Assessed Improvement Value$282,272
Assessment Year2025
About this property
New Construction within the City!! Great Location...welcome to your New Home, centrally located & close to everything. No MUD Tax or HOA, not Located in a Flood zone. Very spacious primary bedroom, hurry and view!!Beautiful new home for sale featuring 3 bedrooms, 2 bathrooms, an open concept floor plan and many more modern amenities throughout.
Investor Tools
$321,567
Estimated Property Value
$248,315Estimated Mortgage Balance
$73,252Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,929 /month
Positive
Cash Flow Estimate:
$643 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$681/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,560
$321,567
2025
$39,295
$282,272
$321,567
Yes (2023)
Tax History
Year
Tax Paid
Assessed Value
2024
$6,560
$321,567
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ocmbc Inc
Conventional
$252,000
No
First
Jul 30, 2025
Aug 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$248,315
$73,252
22%
77%
$1,511/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,000/mo
$1,511/mo
+$489/mo
7.5%
