NoAgentList RatingHow are grades calculated?

6view

Owner Contacts

$260,387

NAL Estimated Property Value

10534 Walnut Glen Dr, Houston, TX, 77064

Off Market

3 Beds

3 Bath

2,084 Sq Ft

Single Family Residence

$112.76 / sqft

Built in 1983

Property Lead Type:

Absentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDisposal, Microwave, Gas Range, Dishwasher, Oven

Exterior

Lot Size6,900 sqft

Building Information

Year Built1983

Stories1

Garage Spaces2

Land Information

APN1124770000021

Lot Number20,21

SubdivisionHarvest Bend

Land UseResidential

Legal DescriptionTR 26 BLK 8 PT LTS 20 & 21 HARVEST BEND SEC 3

Census Tract551705

Assessed Land Value$61,755

Assessed Improvement Value$198,632

Assessment Year2025

About this property

Welcome to 10534 Walnut Glen! This charming home boasts a modern updated kitchen with quartz countertops and elegant tile floors. The wood-burning fireplace adds a cozy touch to the living space, complemented by large windows and high ceilings in the family room. Seamlessly flowing into the dining area and bright kitchen equipped with stainless steel appliances and ample counter space. The primary suite offers a walk-in shower, separate garden tub. Upstairs to gameroom and generously sized secondary bedrooms share a well-appointed bathroom. Recent updates include fresh interior and exterior paint. Conveniently located near Beltway 8 and Willowbrook Mall, this property offers a perfect blend of style and convenience. Zoned to Cy-Fair ISD and with a low annual HOA fee, this 3-bedroom, 2-bathroom home is a must-see. Don't miss out on this exciting opportunity!

Investor Tools

$260,387

Estimated Property Value

$235,245Estimated Mortgage Balance

$25,142Estimated Equity

9% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,562 /month

Positive

Cash Flow Estimate:

$521 /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

$264/month

$417/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$1,862

$260,387

2025

$61,755

$198,632

$260,387

Tax History

Year

Tax Paid

Assessed Value

2024

$1,862

$260,387

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Interlinc Mortgage Services Llc

Fha

$230,743

Yes

First

Oct 20, 2025

Nov 2055

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$235,245

$25,142

90%

$1,426/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,980/mo

$1,843/mo

+$137/mo

9.1%

Learn About the Market: Opportunity in Houston

Explore

Houston

Houston is one of the most economically diverse metros in the country — and one of its most globally connected. Known as the Energy Capital of the World, the city also anchors the Texas Medical Center, a massive port, and a thriving aerospace presence tied to NASA’s Johnson Space Center.

From refinery corridors to world-class hospitals, from international trade routes to master-planned suburbs like The Woodlands and Katy, Houston’s economy runs deep and wide. It’s a city built on industry, immigration, and resilience — with housing markets as varied as its population.

Explore This Area