B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$1,787,000

406 Egerton Crescent Dr, Houston, TX, 77024

Off Market

3 Beds

4 Bath

3,345 Sq Ft

Single Family Residence

$476.83 / sqft

Built in 2021

Property Lead Type:

Absentee OwnerHigh EquityCash Buyers

Highlights

Interior

Bedrooms 3

Bathrooms Full 3

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesENERGY STAR Qualified Appliances, Water Heater, Disposal, Double Oven, Gas Oven, Microwave, Gas Range, Dishwasher

FlooringCarpet, Tile, Wood

Exterior

Lot Size2,583 sqft

Building Information

Year Built2021

Garage Spaces2

Land Information

APN1359420080017

Lot Number17

Land UseResidential

Legal DescriptionLT 17 BLK 1 MEMORIAL GREEN SEC 2 R/P & EXTN 2ND PAR R/P

Census Tract430900

Assessed Land Value$492,780

Assessed Improvement Value$1,072,220

Assessment Year2025

About this property

UNDER CONSTRUCTION! Built by Pelican Builders and designed by George Hopkins. Plan G features beautiful exterior elevations, first-floor living, wood floors throughout living area, crown molding, high ceilings and outdoor living! 1st floor open-layout living with fireplace, dining and access to outdoor living; abundance of light from wall of windows and french doors to side courtyard. Gourmet kitchen features Bosch stainless steel appliances, quartz countertops and Benedettini cabinetry. 2nd floor Primary suite with luxurious bath including soaking tub and walk-in shower, separate vanities and separate his&hers walk-in closets; ensuite secondary bedroom with walk-in closet; study and utility room. 3rd floor ensuite secondary bedroom; media room and bar with covered rooftop terrace! Elevator capable, two-car garage, first-floor living with outdoor space. Park view! BY APPOINTMENT ONLY.

Investor Tools

$1,787,000

Estimated Property Value

$0Estimated Mortgage Balance

$1,787,000Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$10,722 /month

Positive

Cash Flow Estimate:

$3,574 /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

$1,934/month

$3,860/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$14,269

$1,565,000

2025

$492,780

$1,072,220

$1,565,000

Tax History

Year

Tax Paid

Assessed Value

2024

$14,269

$1,565,000

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

N/A

$1,881,000

100%

$0/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,520/mo

$3,860/mo

$-1,340/mo

1.7%

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