$527,182
NAL Estimated Property Value14806 Twin Maple St, Houston, TX, 77082
Off Market
Highlights
Interior
Exterior
Lot Size9,662 sqft
Building Information
Year Built2024
Garage Spaces2
Land Information
APN1195300040003
Lot Number3
Land UseResidential Single Family
Legal DescriptionLT 3 BLK 1 CLAYTON WOODS SEC 1 PAR R/P
Census Tract454305
Assessed Land Value$68,548
Assessed Improvement Value$458,634
Assessment Year2025
About this property
Large 9,662 sqft lot ready to build your dream home in the private gated community of Clayton Woods. 2 additional adjacent lots also for sale. Call with questions. Subdivision is located near Highway 6, I-10 & Westpark tollway. grocery stores & restaurants. Survey available.
Investor Tools
$527,182
Estimated Property Value
$312,255Estimated Mortgage Balance
$214,927Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,163 /month
Positive
Cash Flow Estimate:
$1,054 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$265/month
$750/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$542
$527,182
2025
$68,548
$458,634
$527,182
No
Tax History
Year
Tax Paid
Assessed Value
2024
$542
$527,182
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
A&D Mortgage Llc
Building Or Construction Loan
$315,000
No
First
Nov 4, 2025
Dec 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$312,255
$214,927
40%
59%
$1,889/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,540/mo
$2,639/mo
$-99/mo
5.8%
