7view

Owner Contacts

$492,393

NAL Estimated Property Value

1161 Beasley Hills Ln, Houston, TX, 77008

Off Market

3 Beds

4 Bath

2,183 Sq Ft

Condos / Townhouses

$201.56 / sqft

Built in 2013

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 3

Garage Available

Heating Central

Cooling

AppliancesDisposal, Electric Oven, Oven, Microwave, Gas Cooktop, Refrigerator, Dishwasher, Washer/Dryer

FlooringCarpet, Tile, Wood

Exterior

Lot Size1,612 sqft

Building Information

Year Built2013

Garage Spaces1

Land Information

APN1295910010015

Lot Number15

SubdivisionBeall Addition 15 1/2 Street Amend

Land UseResidential

Legal DescriptionLT 15 BLK 1 BEALL ADDITION 15 1/2 STREET AMEND

Census Tract511201

Assessed Land Value$88,660

Assessed Improvement Value$403,733

Assessment Year2025

About this property

Welcome to Beasley Hills! A fantastic recent townhouse in a gated community tucked away in highly sought after Shady Acres/Heights. This home offers 3 spacious bedrooms and an open concept floor plan - perfect for entertaining! Enjoy the large kitchen with stainless appliances, a large island with breakfast bar, plenty of cabinetry and wine storage. The kitchen flows effortlessly to the dining room and living room. Upstairs, the spacious primary suite offers double vanities, glass shower, soaking tub and 2 closets. The fully fenced, grass filled backyard is perfect for pets or play! Property overlooks the green space SBSJT Lodge 88 where Bingo in the Heights in held. Enjoy views of the gazebo, swim club, and Timbergrove baseball fields. Excellent location with quick access to 610 and I10 for a short commute, plus close to local favorite Heights bars and restaurants! Zoned to Sinclair Elementary and walking distance to parks and trails.

Investor Tools

$492,393

Estimated Property Value

$339,619Estimated Mortgage Balance

$152,774Estimated Equity

33% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,954 /month

Positive

Cash Flow Estimate:

$985 /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

$1,039/month

$2,700/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$10,007

$492,393

2025

$88,660

$403,733

$492,393

Tax History

Year

Tax Paid

Assessed Value

2024

$10,007

$492,393

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Chevron Fcu

Conventional

$340,000

First

Apr 22, 2026

May 2056

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$339,619

$167,381

33%

69%

$1,903/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,230/mo

$4,603/mo

$-2,373/mo

5.4%

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