1view

Owner Contacts

$463,000

NAL Estimated Property Value

3907 Yale Heights Dr, Houston, TX, 77018

Off Market

4 Beds

4 Bath

2,046 Sq Ft

$243.89 / sqft

Built in 2024

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 4

Bathrooms Full 3

Bathrooms Half 1

Garage Available

Heating Central

Cooling

AppliancesWater Heater, Disposal, Gas Oven, Microwave, Gas Range, Dishwasher, Refrigerator

FlooringTile, Wood

Exterior

Lot Size1,512 sqft

Building Information

Year Built2024

Garage Spaces1

Land Information

APN1414070020010

Lot Number10

Land UseResidential

Legal DescriptionLT 10 BLK 2 LAMAR UPPER YALE HEIGHTS

Census Tract530600

Assessed Land Value$97,598

Assessed Improvement Value$90,776

Assessment Year2025

About this property

This is HTX Living at it's finest! Discover unparalleled sophistication form Lamar Builders with their newest project at Yale Heights. Their take on the modern farmhouse is pure brilliance with it's location just moments from the vibrant heart of HTX. These exquisite residences redefine contemporary living, boasting cutting-edge design, premium finishes, optimal layouts & one-of-a-kind gated grounds, that you won't find anywhere else in the inner-city. This 43-home development is unique in this part of HTX with it's walking trail, turfed greenspace & dry creek. Premium lots boast small yards & peaceful views of the private community. Lamar prides themselves on quality craftsmanship, excellent buyer relations & flexibility. Finish packages are being finalized, but homes include Fisher Paykel appliances. The model home at 3905 is now completely finished & furnished so it's easy to tour! When using GPS, please insert 320 Marathon.

Investor Tools

$463,000

Estimated Property Value

$372,170Estimated Mortgage Balance

$90,830Estimated Equity

20% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,994 /month

Positive

Cash Flow Estimate:

$998 /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

$278/month

$150/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$1,021

$188,374

2025

$97,598

$90,776

$188,374

Yes (2023)

Tax History

Year

Tax Paid

Assessed Value

2024

$1,021

$188,374

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Cmg Mortgage Inc

Conventional

$376,000

First

Oct 30, 2025

Nov 2055

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$372,170

$93,830

20%

80%

$2,255/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,722/mo

$2,405/mo

$-683/mo

4.5%

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