$397,000
NAL Estimated Property Value16918 Lighthouse View Dr, Friendswood, TX, 77546
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Water Softener, Gas Oven, Microwave, Gas Range, Dishwasher
FlooringCarpet, Wood
Exterior
Lot Size5,811 sqft
Building Information
Year Built1995
Garage Spaces2
Land Information
APN1180690030024
Lot Number24
SubdivisionHeritage Park
Land UseResidential
Legal DescriptionLT 24 BLK 3 HERITAGE PARK SEC 20
Census Tract350603
Assessed Land Value$58,595
Assessed Improvement Value$333,229
Assessment Year2025
About this property
Upgrades galore: Recent HVAC, furnace, windows, Custom Storage Shed at rear with AC/Electrical.Foundation Repair with transferable Warranty, Custom Kitchen, interior doors, baseboards, Lighting, tile, carpet, updated bathrooms with recently installed plumbing fixtures, Stamped Concrete Cedar Gable Covered Patio. Rear Fence Gate Opens to walking trails, beautiful lake and community park.
Investor Tools
$397,000
Estimated Property Value
$391,052Estimated Mortgage Balance
$5,948Estimated Equity
1% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,487 /month
Positive
Cash Flow Estimate:
$829 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$166/month
$370/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2
$391,824
2025
$58,595
$333,229
$391,824
No
Tax History
Year
Tax Paid
Assessed Value
2020
$2
$391,824
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Network Funding Lp
Fha
$392,755
Yes
First
Feb 25, 2026
Mar 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$391,052
$5,948
1%
99%
$2,355/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,150/mo
$2,725/mo
$-575/mo
6.5%
