$533,000
NAL Estimated Property Value3330 Beverly Forest Dr, Houston, TX, 77057
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Microwave, Dishwasher
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesBalcony
Lot Size1,834 sqft
Building Information
Year Built2020
Garage Spaces2
Land Information
APN0690440100008
Lot Number8
SubdivisionGlenhaven Estates
Land UseResidential
Legal DescriptionLT 8 BLK 1 GLENHAVEN ESTATES SEC 2 PAR R/P
Census Tract432706
Assessed Land Value$119,813
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
$533,000
Estimated Property Value
$470,994Estimated Mortgage Balance
$62,006Estimated Equity
10% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,198 /month
Positive
Cash Flow Estimate:
$1,066 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,008/month
$2,400/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,428
$482,082
2025
$119,813
$362,269
$482,082
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,428
$482,082
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Horizon Bank
Conventional
$490,943
No
First
Feb 9, 2024
Mar 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$470,994
$54,006
10%
88%
$2,944/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,030/mo
$5,344/mo
$-3,314/mo
4.6%
