Street View

B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$413,000

5702 Belrose Dr, Houston, TX, 77035

Off Market

3 Beds

2 Bath

2,080 Sq Ft

Single Family Residence

$191.83 / sqft

Built in 1960

Property Lead Type:

Absentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDisposal, Gas Oven, Microwave, Gas Range, Dishwasher

FlooringCarpet, Tile

Exterior

Private Pool

Lot Size9,596 sqft

Building Information

Year Built1960

Stories1

Garage Spaces2

Land Information

APN0860280000018

Lot Number18

SubdivisionWestbury

Land UseResidential

Legal DescriptionLT 18 BLK 70 WESTBURY SEC 3

Census Tract422100

Assessed Land Value$126,000

Assessed Improvement Value$213,709

Assessment Year2025

About this property

Don’t miss this beautifully maintained 3-bedroom, 2-bath home on a desirable corner lot in Westbury! Enjoy an open-concept layout between the kitchen and living room, ideal for entertaining. Each bedroom features a walk-in closet, with the primary suite offering his-and-hers closets. Step outside to a spacious yard with a large pool and a detached 2-car garage. Recent upgrades include a new A/C unit (Dec 2024) and a manual transfer switch—just plug in a generator to power the whole home. This home has never flooded and is minutes from downtown, shopping, restaurants, and Willow Waterhole lakes and trails. Call today to schedule your private showing!

Investor Tools

$413,000

Estimated Property Value

$369,000Estimated Mortgage Balance

$0Estimated Equity

11% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,478 /month

Positive

Cash Flow Estimate:

$826 /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

$563/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,689

$339,709

2025

$126,000

$213,709

$339,709

Tax History

Year

Tax Paid

Assessed Value

2024

$4,689

$339,709

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

First Horizon Bank

Unknown

$369,000

First

Aug 1, 2025

N/A

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$729,854

N/A

177%

$4,454/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,722/mo

$4,454/mo

$-2,732/mo

5.0%

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