1view

Owner Contacts

$700,000

NAL Estimated Property Value

3122 Murworth Drive, Houston, TX, 77025

Off Market

3 Beds

4 Bath

3,787 Sq Ft

Single Family Residence

$171.38 / sqft

Built in 2005

Property Lead Type:

High Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 3

Bathrooms Half 1

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDisposal, Electric Oven, Oven, Microwave, Electric Cooktop, Dishwasher

FlooringCarpet, Tile, Wood

Exterior

Exterior FeaturesBalcony

Lot Size3,546 sqft

Building Information

Year Built2005

Garage Spaces2

Land Information

APN1266040010020

Lot Number20

SubdivisionBuffalo Park

Land UseResidential

Legal DescriptionLT 20 BLK 1 BUFFALO PARK

Census Tract413301

Assessed Land Value$237,745

Assessed Improvement Value$438,752

Assessment Year2025

About this property

Fall in love w/this elegant 3-story Mediterranean design on ideal corner lot in the exclusive gated community of Buffalo Park; just 1 mile from NRG! Unique stucco exterior & gated covered porch welcomes you to 1st floor study behind French doors, elegant formal dining, & spacious family room w/stately fireplace + custom built-ins. Hardwood floors, thick crown molding, premium finishes, designer paint & plantation shutters throughout. Gorgeous eat-in island kitchen w/granite counters, built-in “bill pay” desk, custom cabinetry & Viking SS appliances. Flexible game room upstairs that could be a 4th bedroom guest suite + 3 beds & 3 full baths. Primary Suite offers coffee bar, spa-like en-suite bath w/Whirlpool tub + separate shower, & enormous walk-in closet. All-home hepa air filtration system & elevator capable (per seller). Also features private back patio, 2-car garage, pre-wired alarm, zoned AC/heating & more. Minutes from Downtown Houston, TX Med Center & near 610 for easy commute.

Investor Tools

$700,000

Estimated Property Value

$474,110Estimated Mortgage Balance

$225,890Estimated Equity

32% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$4,200 /month

Positive

Cash Flow Estimate:

$1,400 /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

$856/month

$3,436/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,774

$676,497

2025

$237,745

$438,752

$676,497

Tax History

Year

Tax Paid

Assessed Value

2024

$6,774

$676,497

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Pentagon Fcu

Conventional

$500,000

First

Jul 26, 2023

Aug 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$474,110

$225,890

32%

68%

$2,998/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,040/mo

$6,434/mo

$-4,394/mo

3.5%

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