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

$888,000

NAL Estimated Property Value

2602 Stuart Manor, Houston, TX, 77082

Off MarketInfo
Beds4 Beds
Baths4 Bath
Baths4,225 Sq Ft
price_per_sqft$179.88 / sqft
Year BuiltBuilt in 2005

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 3Bathrooms Full 3
Bathrooms Half 1Bathrooms Half 1
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDisposal, Electric Oven, Oven, Microwave, Gas Cooktop, Dishwasher, Refrigerator
FlooringCarpet, Tile, Wood

Exterior

Private PoolPrivate Pool
Lot Size7,392 sqft

Building Information

Year Built2005
Garage Spaces3

Land Information

APN1221450020001
Lot Number1
SubdivisionRoyal Oaks Country Club
Land UseResidential
Legal DescriptionLT 1 BLK 2 ROYAL OAKS COUNTRY CLUB SEC 8
Census Tract452101
Assessed Land Value$176,746
Assessed Improvement Value$608,147
Assessment Year2025

About this property

Exceptional Villa built by McVaugh Custom Homes for builder's parents. The home is very near the manned guard gate and offers incredibly convenient access to and from the community, as well as a short commute to the country club itself. The kitchen features a massive built in refrigerator and is open to the main living area and offers views of the covered patio and pool area. Master bedroom on the first floor(rare for a villa) and the option for a second bedroom down, as well as dining and formal living spaces. The elevator or gorgeous sweeping staircase lead you to the massive game room upstairs and three bedrooms with two baths. Outside you'll find the covered patio overlooking the pool and spa area with mature trees lining the property and no neighbors behind providing you incredible privacy.

Investor Tools

Property Icon
$888,000
Estimated Property Value
$1,066,524Estimated Mortgage Balance
$0Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,328 /month
Positive
Cash Flow Estimate:
$1,776 /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
$982/month
$3,130/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,343
$784,893
2025
$176,746
$608,147
$784,893
No

Tax History

Year
Tax Paid
Assessed Value
2024
$7,343
$784,893

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amerisave Mortgage Corp
Conventional
$578,000
No
First
Apr 4, 2022
N/A

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,066,524
N/A
0%
120%
$6,932/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,960/mo
$10,062/mo
$-8,102/mo
2.6%

Learn About the Market: Opportunity in Houston

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

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 Texas Explore This Area
Population Growth

Population Growth

~1.2%

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$261,700

Unemployment Rate

Unemployment Rate

4.10%

Price Trend

Price Trend

~2–4% YoY growth

New Permits

New Permits

~6,800 units

City: Houston

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

2602 Stuart Manor | Property Details | No Agent List