B+

NoAgentList RatingHow are grades calculated?

13Days on Market

1view

$555,750

$585,000

5511 Regal Landing Dr, Houston, TX, 77345

$611,586 ARV

On Market

Just Added

Price Drop

3 Beds

3 Bath

3,233 Sq Ft

Single Family Residence

$171.9 / sqft

Built in 2007

Property Lead Type:

Absentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 3

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesElectric Oven, Gas Cooktop

Exterior

Lot Size8,542 sqft

Building Information

Year Built2007

Garage Spaces2

Land Information

APN1298570040005

Lot Number5

SubdivisionRoyal Shores Patio Homes

Land UseResidential

Legal DescriptionLT 5 BLK 4 ROYAL SHORES PATIO HOMES SEC 2

Census Tract250902

Assessed Land Value$104,702

Assessed Improvement Value$440,372

Assessment Year2025

About this property

Located in the Royal Shores Patio Homes Sec 2 subdivision of Kingwood, this 1.5-story single-family home offers 3,233 square feet of living space on an 8,540-square-foot lot. Built in 2007, the property features a brick and stucco exterior with an attached 3 car garage and an outdoor kitchen. The functional floor plan includes 3 bedrooms, 3 full bathrooms, 1 half bathroom, a central gas-log fireplace, and an indoor utility room. Outdoor features consist of a covered patio and a fully fenced backyard space. Zoned to Humble ISD, specifically Willow Creek Elementary, Riverwood Middle School, and Kingwood High School. Residents have access to the master-planned community's greenbelt trail systems and nearby Lake Houston amenities.

Investor Tools

$559,000

Estimated Property Value

$622,500Estimated Mortgage Balance

$226,348Estimated Equity

-11% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

$611,586

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,354 /month

Positive

Cash Flow Estimate:

$1,118 /month

Interested in this property?

Steven Franco

Real Broker, LLC

Contact

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$303/month

$985/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$844

$545,074

2025

$104,702

$440,372

$545,074

Tax History

Year

Tax Paid

Assessed Value

2024

$844

$545,074

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Bank Of America Na

Reverse Mortgage / Hecm

$622,500

First

Apr 9, 2009

N/A

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$332,652

$226,348

40%

60%

$2,615/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,420/mo

$3,600/mo

$-1,180/mo

5.2%

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