NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$307,000

NAL Estimated Property Value

5927 Belrose Dr, Houston, TX, 77035

Off Market

4 Beds

2 Bath

2,041 Sq Ft

Single Family Residence

$147.48 / sqft

Built in 1965

Property Lead Type:

Absentee Owner

Highlights

Interior

Bedrooms 4

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesENERGY STAR Qualified Appliances, Disposal, Convection Oven, Electric Oven, Oven, Microwave, Gas Range, Dishwasher, Dryer, Washer

Exterior

Lot Size8,947 sqft

Building Information

Year Built1965

Stories1

Garage Spaces2

Land Information

APN0935690000002

Lot Number2

SubdivisionParkwest

Land UseResidential

Legal DescriptionLT 2 BLK 86 PARKWEST SEC 3

Census Tract422404

Assessed Land Value$121,450

Assessed Improvement Value$174,998

Assessment Year2025

About this property

Elegant home on quiet street is shaded by magnificent trees. Family owned since 1968! 4 bedroom home with charming brick and stone façade, mature trees, lush lawn and front porch welcome you to this beauty in heart of highly desired Westbury. Spacious living areas including both formals and large den with fireplace, adjacent to the kitchen/breakfast space are highlighted with updated finishes, energy-efficient features plus LED lighting and easy-care plank tile flooring (no carpet!). Smart home equipped w/Nest thermostat, Ring doorbell & security cameras. Updates include: Roof, Underslab Plumbing, Kitchen/Baths renovated, copper plumbing lines, exterior wall insulation, indoor/outdoor paint, water heater, AC compressor, furnace, updated wiring + electrical panel, + sprinkler system! Giant indoor utility w/great storage. Oversized garage, new sidewalk, new driveway with auto iron gate and covered patio help you enjoy the great outdoors! W/D stay. See FLYER & video for upgrades!

Investor Tools

$307,000

Estimated Property Value

$267,316Estimated Mortgage Balance

$39,684Estimated Equity

20% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,842 /month

Positive

Cash Flow Estimate:

$614 /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

$477/month

$335/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,187

$296,448

2025

$121,450

$174,998

$296,448

Tax History

Year

Tax Paid

Assessed Value

2024

$4,187

$296,448

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Flagstar Bank Fsb

Fha

$295,548

Yes

First

May 13, 2021

Jun 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$267,316

$70,684

20%

87%

$1,772/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,722/mo

$2,107/mo

$-385/mo

6.7%

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