Last 24 Hours
$772,356
NAL Estimated Property Value45 Cmdr Runco Ln, Taylor Lake Village, TX, 77586
Off Market
3 Beds
4 Bath
2,135 Sq Ft
Single Family Residence
$304.45 / sqft
Built in 2022Property Lead Type:
Absentee Owner
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Garage Available
Heating Central
CoolingAppliancesENERGY STAR Qualified Appliances, Water Heater, Disposal, Microwave, Gas Range, Dishwasher
FlooringVinyl
Exterior
Exterior FeaturesBalcony
Lot Size3,502 sqft
Building Information
Year Built2022
Garage Spaces5
Land Information
APN1411200000018
Lot Number18
Land UseResidential
Legal DescriptionLT 18 TAYLOR LAKE PLACE AMEND
Census Tract341400
Assessed Land Value$188,819
Assessed Improvement Value$583,537
Assessment Year2025
About this property
Brand new, sought after waterfront construction with big water access on the beautiful and relaxing Taylor Lake. 3 BR, 3.5 bath on pilings well out of the flood plain. Open concept floor plan with 10' ceilings down. Chef's island kitchen, quartz countertops and high end stainless steel appliances. Elevator capable. Durable steel framing. 8 x 12 sliding glass door makes your panoramic view of Clear Lake the best! Private canal in front of house allowing for boathouse/pier options. Minutes from NASA, Clear Lake park, restaurants and shopping at the Kemah boardwalk.
Investor Tools
$772,356
Estimated Property Value
$553,545Estimated Mortgage Balance
$218,811Estimated Equity
28% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,634 /month
Positive
Cash Flow Estimate:
$1,545 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$918/month
$1,000/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,152
$772,356
2025
$188,819
$583,537
$772,356
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,152
$772,356
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First United Bank & Trust Co
Conventional
$585,000
No
First
Sep 1, 2022
Oct 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$553,545
$218,811
28%
72%
$3,300/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,870/mo
$4,300/mo
$-2,430/mo
2.9%
12.4%