Last 24 Hours
$2,961,499
NAL Estimated Property Value13800 Waterside Dr, Malakoff, TX, 75148
$3,165,252 ARV
Off Market
4 Beds
5 Bath
4,363 Sq Ft
Single Family Residence
$801.05 / sqft
Built in 2021Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
Bedrooms 4
Bathrooms Full 4Bathrooms Half 1AppliancesRefrigerator, Built-In Gas Range, Built-In Refrigerator, Dishwasher, Disposal, Dryer, Gas Cooktop, Gas Oven, Gas Range, Ice Maker, Microwave, Tankless Water Heater, Washer, Water Softener
Exterior
Lot Size10,585 sqft
Building Information
Year Built2021
Garage Spaces2
Land Information
APN3396-0001-001R-68
Lot Number1R
SubdivisionLong Cove Henderson Harbor (22)
Land UseSingle Family Residence
Legal Description1 AB 481 G MARTINEZ SUR, LONG COVE HENDERSON HARBOR, BLK A, LT 1R,(RE TR 10C-7, 10P-3) G/65, G/149
Census Tract951102
Assessed Land Value$660,000
Assessed Improvement Value$2,301,499
Assessment Year2025
About this property
**HOME OFFERED FULLY FURNISHED WITH GOLF CART** Welcome to this stunning Modern Farmhouse located on 66 feet of shoreline at Henderson Harbor. Built by Robert Elliott Custom Homes, this retreat is move-in ready and fully furnished, including a golf cart for effortless exploration. With four bedrooms, including an oversized bunkroom, there’s space for family and friends to gather in comfort. The outdoor area boasts a pool, firepit, and an outdoor kitchen and living space perfect for entertaining. Inside, enjoy modern conveniences such as low voltage shades and in-ceiling audio. With easy access to the dock and serene water views, this home is an ideal lakeside escape.
Investor Tools
$2,961,499
Estimated Property Value
$2,642,991Estimated Mortgage Balance
$318,508Estimated Equity
10% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$3,165,251
Rent-to-Value Ratio: 0.72%
Rent Estimate
$20,970 /month
Positive
Cash Flow Estimate:
$6,990 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$6,442/month
$575/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$62,500
$2,961,499
2025
$660,000
$2,301,499
$2,961,499
No
Tax History
Year
Tax Paid
Assessed Value
2024
$62,500
$2,961,499
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$2,890,000
No
First
Jun 3, 2022
Jul 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$2,642,991
$318,508
10%
89%
$12,185/mo
12.4%