$375,130
NAL Estimated Property Value20329 Bay Hill Road, Huntsville, TX, 77340
$397,330 ARV
Off Market
Property Lead Type:
Off-Market ListARV FlipAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Oven, Microwave, Electric Range, Dishwasher, Refrigerator, Cooktop
FlooringCarpet, Tile
Exterior
Lot Size9,518 sqft
Building Information
Year Built1987
Land Information
APN60381
Lot Number12,13
SubdivisionWaterwood - Bay Hill
Land UseResidential
Legal DescriptionWATERWOOD - BAY HILL, BLOCK 1, LOT 12 & 13, ACRES .2185
Census Tract200302
Assessed Land Value$93,000
Assessed Improvement Value$282,130
Assessment Year2025
About this property
Welcome to your private cove on Lake Livingston! 3 bedroom, 2 bath retreat features a beautiful kitchen, lovely views, and direct lake access. Waterwood is home to Waterwood National Golf Course designed by the world-renowned Pete Dye. Waterwood features trails, a community pool, and an abundance of diverse wildlife. Schedule a tour today.
Investor Tools
$375,130
Estimated Property Value
$109,781Estimated Mortgage Balance
$265,349Estimated Equity
70% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$397,330
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,251 /month
Positive
Cash Flow Estimate:
$750 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$793/month
$500/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,639
$375,130
2025
$93,000
$282,130
$375,130
No
Tax History
Year
Tax Paid
Assessed Value
2025
$7,639
$375,130
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First United Bank & Trust Co
Conventional
$147,656
No
First
Sep 12, 2014
Oct 2044
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$109,781
$265,349
70%
29%
$0/mo
