$436,000
NAL Estimated Property Value16814 Chapman Lake Ct, Houston, TX, 77044
$456,157 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size8,843 sqft
Building Information
Year Built2013
Garage Spaces1
Land Information
APN1309870030048
Lot Number48
SubdivisionWaters Edge
Land UseResidential
Legal DescriptionLT 48 BLK 3 WATERS EDGE SEC 5
Census Tract252003
Assessed Land Value$69,131
Assessed Improvement Value$338,819
Assessment Year2025
About this property
Very Nice 2 Story Single Family 5 beds 4 baths w/Breakfast, Formal dining, office/study, game room, media room, and so much more.
Investor Tools
$436,000
Estimated Property Value
$359,825Estimated Mortgage Balance
$76,175Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$456,157
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,616 /month
Positive
Cash Flow Estimate:
$872 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$617/month
$1,100/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,228
$407,950
2025
$69,131
$338,819
$407,950
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,228
$407,950
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Village Capital & Investment Llc
Fha
$371,446
Yes
First
Aug 7, 2024
Sep 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$359,825
$82,175
18%
83%
$2,228/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,790/mo
$3,328/mo
$-538/mo
7.7%
