NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$399,000

NAL Estimated Property Value

7626 Virginia Water Ln, Houston, TX, 77095

Off Market

4 Beds

3 Bath

2,946 Sq Ft

Single Family Residence

$145.62 / sqft

Built in 1982

Property Lead Type:

Absentee Owner

Highlights

Interior

Bedrooms 4

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesENERGY STAR Qualified Appliances, Disposal, Gas Oven, Microwave, Dishwasher, Dryer, Refrigerator, Washer

FlooringCarpet, Wood

Exterior

Private Pool

Exterior FeaturesTennis Court(s)

Lot Size8,803 sqft

Building Information

Year Built1982

Stories2

Garage Spaces2

Land Information

APN1125380000025

Lot Number25

SubdivisionHearthstone

Land UseResidential

Legal DescriptionLT 25 BLK 18 HEARTHSTONE SEC 4

Census Tract540901

Assessed Land Value$65,852

Assessed Improvement Value$288,796

Assessment Year2025

About this property

BEAUTIFUL, loved & well maintained home in the golf course community of Hearthstone. Home offers 4 bdrm., 2 full- 1 half bath, game room & your very own private pool & security gate. Perfect for this summer heat! Enter this lovely home to its custom hand wire brushed oak floors, wainscoting & gorgeous cathedral ceilings! Recent upgrades include roof (2020), water heater (2018), complete kitchen & wet bar remodel (2020), upstairs remodel with engineered stone counter top, light fixtures & faucets, carpet, paint and attic ladder (2022) dining room & entry has been repainted/retextured (2020) pool plaster & deck (2020), elegant fiberglass front door with decorative glass & slate entry way (2021), 4-ton evaporator coil/condenser (downstairs unit-2020) and much more! Hearthstone offers a neighborhood park with walking trail, sand volleyball & kids play area. Membership options at the country club to enjoy golf, tennis, work out facility, dining and endless entertainment! Zoned to CFISD

Investor Tools

$399,000

Estimated Property Value

$364,351Estimated Mortgage Balance

$34,649Estimated Equity

9% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,574 /month

Positive

Cash Flow Estimate:

$858 /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

$351/month

$480/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$2,221

$354,648

2025

$65,852

$288,796

$354,648

Tax History

Year

Tax Paid

Assessed Value

2024

$2,221

$354,648

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Everett Financial Inc

Fha

$383,597

Yes

First

Aug 22, 2023

Sep 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$364,351

$38,649

91%

$2,300/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,640/mo

$2,780/mo

$-140/mo

7.9%

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