$371,377
NAL Estimated Property Value18327 Marlin Waters Dr, Humble, TX, 77346
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Water Softener, Electric Oven, Microwave, Gas Cooktop, Dishwasher, Refrigerator
FlooringLaminate, Tile
Exterior
Lot Size7,392 sqft
Building Information
Year Built1999
Garage Spaces2
Land Information
APN1155670280059
Lot Number59
SubdivisionSportsman Village Amend
Land UseResidential
Legal DescriptionLT 59 BLK 28 SPORTSMAN VILLAGE AMEND WALDEN ON LAKE HOUSTON PH 3
Census Tract250404
Assessed Land Value$68,098
Assessed Improvement Value$303,279
Assessment Year2025
About this property
Back on the market. 4 bedroom, 2 bath, 1 story home with a swimming pool sitting on the golf course in the beautiful community of Walden on Lake Houston. This home offers a well thought out split floor plan. Open concept living space with a gas fireplace. The large windows lining the back of the house gives amazing views of the pool and the golf course behind. Whole house water softer system and sprinklers. Just needs the finishing touches to turn this home into a gem.
Investor Tools
$371,377
Estimated Property Value
$271,793Estimated Mortgage Balance
$99,584Estimated Equity
26% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,228 /month
Positive
Cash Flow Estimate:
$743 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$390/month
$385/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,819
$371,377
2025
$68,098
$303,279
$371,377
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,819
$371,377
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Va
$275,000
Yes
First
Sep 5, 2025
Oct 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$271,793
$99,584
26%
73%
$1,649/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,290/mo
$2,034/mo
+$256/mo
7.4%
