Last 24 Hours
$776,000
NAL Estimated Property Value177 Harbor Addition Drive, Livingston, TX, 77351
Off Market
3 Beds
2 Bath
3,434 Sq FtHighlights
Interior
Bedrooms 3
Bathrooms Full 2
Garage Available
Heating Central
CoolingExterior
Exterior FeaturesBoat Slip
Building Information
Year Built2021
Roof Type105
Garage Spaces528
Land Information
APNI0600001500
Lot Number19
SubdivisionIndian Hill Harbor
Land UseResidential
Legal DescriptionINDIAN HILL HARBOR LOT 19
Census Tract210205
Assessed Land Value$175,000
Assessed Improvement Value$463,401
Assessment Year2025
About this property
Look no more, Water front lot and boat house and fishing pier in in well sought-after subdivision Indian Hills. Big bonus public sewer and public water available along with natural gas. Boat house has electricity, Enjoy weekends launching and storing your boat Lot has mature shade trees. Convenient concrete parking.
Investor Tools
$776,000
Estimated Property Value
$0Estimated Mortgage Balance
$776,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,656 /month
Positive
Cash Flow Estimate:
$1,552 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,048/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,702
$638,401
2025
$175,000
$463,401
$638,401
No
Tax History
Year
Tax Paid
Assessed Value
2022
$8,702
$638,401
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$776,000
100%
0%
$0/mo
12.4%