$516,000
NAL Estimated Property Value3326 Beverly Forest Drive, Houston, TX, 77057
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDisposal, Microwave, Dishwasher
Exterior
Lot Size1,481 sqft
Building Information
Year Built2020
Garage Spaces2
Land Information
APN0690440100007
Lot Number7
SubdivisionGlenhaven Estates
Land UseResidential
Legal DescriptionLT 7 BLK 1 GLENHAVEN ESTATES SEC 2 PAR R/P
Census Tract432706
Assessed Land Value$112,039
Assessed Improvement Value$362,269
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
$516,000
Estimated Property Value
$479,165Estimated Mortgage Balance
$36,835Estimated Equity
7% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,096 /month
Positive
Cash Flow Estimate:
$1,032 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$761/month
$2,400/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,556
$474,308
2025
$112,039
$362,269
$474,308
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,556
$474,308
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Home Usa Mortgage Inc
Conventional
$489,250
No
First
Mar 27, 2025
Apr 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$479,165
$36,835
7%
93%
$2,934/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,030/mo
$5,334/mo
$-3,304/mo
4.7%
