Last 24 Hours
$870,000
NAL Estimated Property Value49 Cmdr Runco Ln, Taylor Lake Village, TX, 77586
Off Market
3 Beds
4 Bath
2,496 Sq Ft
Single Family Residence
$336.94 / sqft
Built in 2023Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 3
Garage Available
Heating Central
CoolingAppliancesENERGY STAR Qualified Appliances, Disposal, Microwave, Gas Range, Dishwasher
FlooringVinyl
Exterior
Exterior FeaturesBalcony
Lot Size8,028 sqft
Building Information
Year Built2023
Garage Spaces5
Land Information
APN1411200000020
Lot Number20
Land UseResidential
Legal DescriptionLT 20 TAYLOR LAKE PLACE AMEND PAR R/P
Census Tract341400
Assessed Land Value$243,610
Assessed Improvement Value$626,390
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
$870,000
Estimated Property Value
$464,973Estimated Mortgage Balance
$405,027Estimated Equity
46% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,220 /month
Positive
Cash Flow Estimate:
$1,740 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,251/month
$1,000/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,666
$870,000
2025
$243,610
$626,390
$870,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,666
$870,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Us Bank Na
Conventional
$494,600
No
First
Feb 9, 2023
Mar 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$464,973
$405,027
46%
53%
$2,966/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,870/mo
$3,966/mo
$-2,096/mo
2.6%
12.4%