$399,000
NAL Estimated Property Value2725 Clinton Dr, Houston, TX, 77020
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesWater Heater, Disposal, Electric Oven, Microwave, Gas Range, Dishwasher
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesBalcony
Lot Size1,642 sqft
Building Information
Year Built2021
Garage Spaces2
Land Information
APN1361820010048
Lot Number48
Land UseResidential
Legal DescriptionLT 48 BLK 1 EADO EDGE AMEND
Census Tract211400
Assessed Land Value$68,153
Assessed Improvement Value$326,346
Assessment Year2025
About this property
EaDo Edge is right in the middle of Houston's fastest growing neighborhood just minutes from Downtown. The community offers guest parking, area courtyards, and dog parks. Each freestanding home showcases sleek, contemporary, designer finishes throughout. There are multiple floor plans to choose from. Select plans offer roof decks. All plans offer balconies, open concept living, and spacious bedrooms with adjoining baths and closets. Call to schedule your showing today!
Investor Tools
$399,000
Estimated Property Value
$268,981Estimated Mortgage Balance
$130,019Estimated Equity
31% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,400 /month
Positive
Cash Flow Estimate:
$800 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$890/month
$1,195/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,688
$394,499
2025
$68,153
$326,346
$394,499
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,688
$394,499
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$296,242
No
First
Jul 2, 2021
Aug 2036
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$268,981
$125,518
31%
67%
$1,777/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$2,972/mo
$-1,250/mo
5.2%
