$470,000
345 Edgewater Dr, Livingston, TX, 77351
On Market
Property Lead Type:
Deal ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDisposal, Microwave, Free-Standing Range, Dishwasher
Exterior
Lot Size7,318 sqft
Building Information
Roof Type105
Garage Spaces2
Land Information
APNM1400026300
Lot Number27
SubdivisionMemorial Point
Land UseVacant Land
Legal DescriptionMEMORIAL POINT BLK 7 LOT 27
Census Tract210205
Assessed Land Value$29,184
Assessed Improvement Value$477,401
Assessment Year2025
About this property
Experience lakeside luxury in the this newer home located in the gated community of Memorial Point on Lake Livingston. This 3-bed, 3.5 bath masterpiece boasts spectacular lake views from both the inviting front porch and the spacious 2nd floor balcony. Designed for comfort & practicality, the home features an oversized garage and tons of storage throughout. Perfect for both everyday living and weekend getaways. This property offers the ideal blend of modern style and lakeside tranquility.
Investor Tools
$38,116Estimated Mortgage Balance
$468,608Estimated Equity
92% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,040 /month
Positive
Cash Flow Estimate:
$1,013 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$223/month
$129/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$144
$506,585
2025
$29,184
$477,401
$506,585
No
Tax History
Year
Tax Paid
Assessed Value
2022
$144
$506,585
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
The First National Bank Of Livingston
Commercial
$41,200
No
First
May 13, 2022
May 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$38,116
$468,469
92%
8%
$248/mo
