NoAgentList RatingHow are grades calculated?

138Days on Market

1view

$389,000

14955 Inverrary Dr, Houston, TX, 77095

On Market

4 Beds

3 Bath

2,830 Sq Ft

Single Family Residence

$137.46 / sqft

Built in 1990

Property Lead Type:

Absentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 4

Bathrooms Full 2

Bathrooms Half 1

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDisposal, Electric Oven, Microwave, Gas Range, Dishwasher

FlooringCarpet, Laminate, Vinyl

Exterior

Lot Size7,553 sqft

Building Information

Year Built1990

Stories2

Garage Spaces2

Land Information

APN1127950000010

Lot Number10

SubdivisionHearthstone

Land UseResidential

Legal DescriptionLT 10 BLK 11 HEARTHSTONE SEC 3 R/P OF R/P

Census Tract540904

Assessed Land Value$64,648

Assessed Improvement Value$348,888

Assessment Year2025

About this property

Cozy & classic! Come take a look at this 2-story, 4 bedroom, 2 1/2 bathroom home in the desirable golf course community of Hearthstone! Home offers like new kitchen cabinetry, granite countertops, stainless appliances & LVP flooring. Open concept kitchen flows into the den where you can enjoy a relaxing evening by your gas-log fireplace! Upstairs offers three additional bedrooms, custom build-ins and a spacious gameroom. Recent highlights include new hot water heater (2025), commodes, faucets, fully replaced irrigation system, kitchen water filtration system, HVAC (1st floor-2024), fresh paint in living room, dining room & office (2025) carpet replaced on stairway and bedroom and washer/dryer replaced in 2023. This well loved home is move-in ready and within walking distance to the Hearthstone Country Club where you can enjoy dining, swimming, golf, tennis, work out room & so much more! Inquire about membership**

Investor Tools

$356,340Estimated Mortgage Balance

$57,196Estimated Equity

13% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,481 /month

Positive

Cash Flow Estimate:

$827 /month

Interested in this property?

Jaime McLaughlin

CB&A, Realtors

Contact

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$400/month

$545/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$2,732

$413,536

2025

$64,648

$348,888

$413,536

Tax History

Year

Tax Paid

Assessed Value

2024

$2,732

$413,536

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Gateway First Bank

Fha

$385,881

Yes

First

May 20, 2022

Jun 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$356,340

$57,196

13%

86%

$2,314/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,640/mo

$2,859/mo

$-219/mo

7.7%

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