NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$247,230

NAL Estimated Property Value

22528 Bayview Circle, Huntsville, TX, 77340

Off Market

2 Beds

2 Bath

1,105 Sq Ft

Single Family Residence

$339.37 / sqft

Built in 1984

Property Lead Type:

High EquityMove-In Ready

Highlights

Interior

Bedrooms 2

Bathrooms 2

AppliancesElectric Oven, Microwave, Electric Range, Dishwasher, Dryer, Refrigerator, Washer

FlooringTile

Exterior

Lot Size2,875 sqft

Building Information

Year Built1984

Land Information

APN68619

Lot Number28

SubdivisionWaterwood - The Villas

Land UseResidential

Legal DescriptionWATERWOOD - THE VILLAS, REPLAT, LOT 28, ACRES .066

Census Tract200302

Assessed Land Value$45,000

Assessed Improvement Value$202,230

Assessment Year2025

About this property

Your lake house search ends here. You won't find sunsets or a view quite like this anywhere else on Lake Livingston. Situated with a west-facing back porch on Waterwood Bay, surrounded on one side by Waterwood Golf Course, and across from a nature preserve, 22528 Bayview Cir creates a wonderfully unique atmosphere for lake life. The recently remodeled 2 bedroom, 2 bathroom villa comes fully furnished and offers vaulted ceilings, sparkling quartz counters, tile flooring throughout, new AC, fixtures, upgraded primary bathroom, and more. Step outside and relax on the patio, cast a line off your private dock, and enjoy the sights and sounds of Waterwood Bay. Grab your golf cart and hit the links on Waterwood National Golf Course or stop by the subdivision swimming pool for a swim. The Villas at Waterwood are located a quick drive into Onalaska for groceries or just 30 minutes to Huntsville or Livingston, and a short commute to Conroe and Houston. Be sure to check out the 3D tour in links!

Investor Tools

$247,230

Estimated Property Value

$289,249Estimated Mortgage Balance

$0Estimated Equity

0% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,250 /month

Positive

Cash Flow Estimate:

$750 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$523/month

$750/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,034

$247,230

2025

$45,000

$202,230

$247,230

Tax History

Year

Tax Paid

Assessed Value

2025

$5,034

$247,230

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

First Financial Bank Na

Conventional

$301,500

First

Feb 1, 2024

Mar 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$289,249

N/A

117%

$1,808/mo

Learn About the Market: Opportunity in Texas

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore This Area