$1,778,000
NAL Estimated Property Value3747 Aberdeen Way, Houston, TX, 77025
Off Market
Property Lead Type:
Absentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesENERGY STAR Qualified Appliances, Disposal, Double Oven, Microwave, Gas Range, Dishwasher, Refrigerator, Washer
FlooringTile, Wood
Exterior
Exterior FeaturesOutdoor Kitchen
Lot Size8,059 sqft
Building Information
Year Built2023
Garage Spaces3
Land Information
APN0720070220002
Lot Number2
SubdivisionBraes Heights
Land UseResidential
Legal DescriptionLT 2 BLK 24 BRAES HEIGHTS SEC 6
Census Tract413100
Assessed Land Value$583,350
Assessed Improvement Value$995,079
Assessment Year2025
About this property
Beautiful new construction home under construction by Vita Homes on an oversized lot in Braes Heights. 3 car garage, 4 bedroom with 4 and half bath, primary bedroom upstairs, guest room and office/study room downstairs, game room upstairs, elevator shaft, covered elevated patio, dining room with wine room. Buyer can select the finishes with the designer. Estimated completion is summer 2023. Pool could be added to the purchase price. Listing broker is builder and seller.
Investor Tools
$1,778,000
Estimated Property Value
$908,397Estimated Mortgage Balance
$869,603Estimated Equity
44% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$11,340 /month
Positive
Cash Flow Estimate:
$3,780 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,496/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$21,067
$1,578,429
2025
$583,350
$995,079
$1,578,429
No
Tax History
Year
Tax Paid
Assessed Value
2024
$21,067
$1,578,429
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$950,000
No
First
Dec 26, 2023
Jan 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$908,397
$742,603
44%
51%
$5,696/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,640/mo
$5,696/mo
$-3,056/mo
1.8%
