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

$549,000

NAL Estimated Property Value

3502 Vista Terrace Ln, Houston, TX, 77018

Off MarketInfo
Beds3 Beds
Baths4 Bath
Baths2,627 Sq Ft
price_per_sqft$186.14 / sqft
Year BuiltBuilt in 2016

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
Bathrooms Half 1Bathrooms Half 1
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesENERGY STAR Qualified Appliances, Disposal, Electric Oven, Microwave, Gas Cooktop, Gas Range, Dishwasher
FlooringCarpet, Wood

Exterior

Exterior FeaturesBalcony
Lot Size2,374 sqft

Building Information

Year Built2016
Garage Spaces2

Land Information

APN1366140020010
Lot Number10
SubdivisionShepherd Oaks
Land UseResidential
Legal DescriptionLT 10 BLK 2 SHEPHERD OAKS
Census Tract531000
Assessed Land Value$217,577
Assessed Improvement Value$280,289
Assessment Year2025

About this property

Very rare find offering 2,600 square feet in Garden Oaks, zoned to Garden Oaks Elementary! Extremely walkable neighborhood with low tax rate! Gated community w green space, gazebo, large streets and guest parking. One street away from restaurants, breweries, a winery and a brand new distillery! All local restaurants and activities are very family friendly. This exceptional home has living, kitchen & dining on the 1st floor & all three bedrooms on the second floor leaving the third floor for a bonus game room with surround sound speakers professionally installed and an outdoor terrace perfect for entertaining! All the feel of a large two story with the third floor bonus! This home features cabinets to the ceiling in the kitchen, smart home automation with keyless front door entry, remote garage control and alarm system. Some fun features are a beautiful shiplap fireplace and a built in dog kennel/storage underneath the staircase!

Investor Tools

Property Icon
$549,000
Estimated Property Value
$355,967Estimated Mortgage Balance
$193,033Estimated Equity
32% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,294 /month
Positive
Cash Flow Estimate:
$1,098 /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
$822/month
$2,360/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,123
$497,866
2025
$217,577
$280,289
$497,866
No

Tax History

Year
Tax Paid
Assessed Value
2024
$7,123
$497,866

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Network Funding Lp
Conventional
$392,800
No
First
Jun 4, 2021
Jul 2036

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$355,967
$174,033
32%
65%
$2,356/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$4,716/mo
$-2,994/mo
3.8%

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...

3502 Vista Terrace Ln | Property Details | No Agent List