1view

Owner Contacts

$235,000

NAL Estimated Property Value

3702 E Ashford Villa Ln, Houston, TX, 77082

Off Market

3 Beds

3 Bath

1,860 Sq Ft

$123.12 / sqft

Built in 2003

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Bathrooms Half 1

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesENERGY STAR Qualified Appliances, Disposal, Gas Oven, Microwave, Gas Cooktop, Dishwasher, Refrigerator

FlooringCarpet, Tile, Wood

Exterior

Exterior FeaturesSide Yard

Lot Size3,075 sqft

Building Information

Year Built2003

Garage Spaces2

Land Information

APN1228090030012

Lot Number12

SubdivisionVillas At Ashford Point

Land UseResidential

Legal DescriptionLT 12 BLK 3 VILLAS AT ASHFORD POINT

Census Tract451903

Assessed Land Value$45,171

Assessed Improvement Value$189,829

Assessment Year2025

About this property

Energy Corridor & corner lot location. This splendid patio showcases high ceiling, spacious game room on 2nd level overlooking the living & dining downstairs. Living area with high ceiling, upgraded hardwood flooring & gas fireplace. Custom designer's paint throughout. Kitchen opens to dining & breakfast area. Breakfast area with a patio door to the side & back yard. Kitchen with stainless appliances, gas range, granite counter tops & dishwasher 2023. Primary bedroom on 1st level with walk-in closet. Primary bathroom with double sinks, upgraded Whirlpool tub & separate shower with porcelain tile. Upgraded hardwood flooring on staircase. Guest bedrooms on 2nd level with upgraded Berber carpet. Plenty of storage. Prewired for alarm system with control panel. Smart thermostats. Nest doorbell camera. Attached 2 car garage. Gated community & low HOA fee covers roof, trash, water, & exterior. Easy access to freeways, shopping, dining & entertainment.

Investor Tools

$235,000

Estimated Property Value

$226,944Estimated Mortgage Balance

$8,056Estimated Equity

3% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,410 /month

Positive

Cash Flow Estimate:

$470 /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

$282/month

$193/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$2,204

$235,000

2025

$45,171

$189,829

$235,000

Tax History

Year

Tax Paid

Assessed Value

2024

$2,204

$235,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Village Capital & Investment Llc

Fha

$232,438

Yes

First

Jan 27, 2025

Feb 2055

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$226,944

$8,056

97%

$1,394/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,960/mo

$1,587/mo

+$373/mo

10.0%

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