Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
—
Last 24 HoursLast 24 Hours
ARV Flip List
ARV Flip List
  • Properties with flip potential and high ARV margins
View AllArrow
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
View AllArrow
Auction List
Auction List
  • Real estate scheduled for county or online auction
View AllArrow
Deals List
Deals List
  • Discounted properties priced below market value
View AllArrow
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
View AllArrow
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS
View AllArrow

$274,760

NAL Estimated Property Value

812 Heritage Dr, Navasota, TX, 77868

Off MarketInfo
Beds3 Beds
Baths2 Bath
Baths1,849 Sq Ft
price_per_sqft$124.39 / sqft
Year BuiltBuilt in 2016

Property Lead Type:

Absentee Owner

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Half 2Bathrooms Half 2
AppliancesDishwasher, Disposal, Gas Range, Gas Water Heater, Water Heater
FlooringCarpet, Laminate, Tile

Building Information

Year Built2016
Garage Spaces2

Land Information

APNR74427
Lot Number7
Land UseResidential
Legal DescriptionHERITAGE MEADOWS, SEC 1, BLOCK 8, LOT 7
Census Tract180101
Assessed Land Value$20,000
Assessed Improvement Value$254,760
Assessment Year2025

About this property

Priced for Immediate sale $45,000 under current tax appraisal value. OPEN HOUSE SATURDAY November 1, 2025 from 1-4 p.m. Almost 1900 square feet on a very large lot with easy access to everything. 3 large bedrooms, A flex space that can be a study, formal dining, gameroom and so much more. Large built-in office area by two of the guest bedrooms. A generous primary suite features a separate tub and shower with dual vanity sinks and a nice walk-in closet. Great community with well kept homes and a nice play ground/park located within the neighborhood. Come grab this one owner home at a phenomenal price before someone else does. Home is occupied, pictures are from before the current owners moved in for reference

Investor Tools

Property Icon
$274,760
Estimated Property Value
$238,818Estimated Mortgage Balance
$35,942Estimated Equity
13% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,649 /month
Positive
Cash Flow Estimate:
$550 /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
$436/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,856
$274,760
2025
$20,000
$254,760
$274,760
No

Tax History

Year
Tax Paid
Assessed Value
2025
$3,856
$274,760

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Security National Mortgage Co
Fha
$240,562
Yes
First
Dec 9, 2025
Jan 2056

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$238,818
$35,942
13%
87%
$1,443/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,455/mo
$1,443/mo
+$12/mo
6.4%

City: Navasota

812 Heritage Dr | Property Details | No Agent List