$1,830,927
NAL Estimated Property Value3730 Drummond St, Houston, TX, 77025
$1,936,001 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityCash BuyersMove-In Ready
Highlights
Interior
AppliancesENERGY STAR Qualified Appliances, Disposal, Double Oven, Microwave, Gas Range, Dishwasher, Refrigerator, Washer
FlooringTile, Wood
Exterior
Exterior FeaturesOutdoor Kitchen
Lot Size9,618 sqft
Building Information
Year Built2023
Stories1
Garage Spaces2
Land Information
APN0720070290023
Lot Number23
SubdivisionBraes Heights
Land UseResidential
Legal DescriptionLT 23 & TR 22A BLK 27 BRAES HEIGHTS SEC 9
Census Tract413100
Assessed Land Value$641,888
Assessed Improvement Value$1,189,039
Assessment Year2025
About this property
Fabulous new construction home under construction by Vita Homes on an oversized lot in Braes Heights 500yr flood plain. Price includes 2 car garage with additional storage space, 5 bedroom with 5 and half bath, primary bedroom downstairs along with formal dining room, study room, home office room, covered patio, breakfast room with outside view. Huge game room upstairs. High end cabinets, appliances and fixtures. Buyer can select the finishes with the designer. Estimated completion is end of spring 2024. Listing broker is builder and seller.
Investor Tools
$1,830,927
Estimated Property Value
$0Estimated Mortgage Balance
$1,830,927Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$1,936,000
Rent-to-Value Ratio: 0.72%
Rent Estimate
$13,140 /month
Positive
Cash Flow Estimate:
$4,380 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,941/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$26,133
$1,830,927
2025
$641,888
$1,189,039
$1,830,927
No
Tax History
Year
Tax Paid
Assessed Value
2024
$26,133
$1,830,927
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$1,857,000
100%
0%
$0/mo
