Last 24 Hours
$536,000
NAL Estimated Property Value3311 Beverly Forest Drive, Houston, TX, 77057
Off Market
3 Beds
4 Bath
2,085 Sq Ft
$234.53 / sqft
Built in 2021Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 3Bathrooms Half 1
Garage Available
Heating Central
CoolingAppliancesDisposal, Microwave, Dishwasher
Exterior
Lot Size1,525 sqft
Building Information
Year Built2020
Garage Spaces2
Land Information
APN0690440100017
Lot Number17
SubdivisionGlenhaven Estates
Land UseResidential
Legal DescriptionLT 17 BLK 1 GLENHAVEN ESTATES SEC 2 PAR R/P
Census Tract432706
Assessed Land Value$113,386
Assessed Improvement Value$373,456
Assessment Year2025
About this property
Newly constructed luxurious residences built by Region Design Construction Group and designed by award-winning Sullivan, Henry, Oggero, & Associates architects. A boutique collection of only 19 residences in the heart of the Galleria. This three-bedroom and three-and-a-half-bathroom home features a very open floorplan with plenty of natural light, comfortable living space, and a large 4th level roof terrace.
Investor Tools
$536,000
Estimated Property Value
$0Estimated Mortgage Balance
$536,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,216 /month
Positive
Cash Flow Estimate:
$1,072 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$772/month
$2,400/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,578
$486,842
2025
$113,386
$373,456
$486,842
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,578
$486,842
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$536,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,030/mo
$2,400/mo
$-370/mo
4.5%
12.4%