$350,000
NAL Estimated Property Value7822 Bellerive Dr, Houston, TX, 77036
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Cooktop, Dishwasher
FlooringCarpet, Tile, Wood
Exterior
Lot Size14,253 sqft
Building Information
Year Built1965
Garage Spaces2
Land Information
APN0931310000021
Lot Number21
SubdivisionSharpstown Country Cl Est 3 Rp
Land UseResidential
Legal DescriptionLT 21 BLK 10 SHARPSTOWN COUNTRY CL EST 3 RP
Census Tract432901
Assessed Land Value$76,051
Assessed Improvement Value$243,570
Assessment Year2025
About this property
Ready for immediate move in is a lovely ranch home on a corner in a desirable community. Must see appreciate this 4 bedroom, 2 full bathroom home on an oversized lot. The home features a formal dining and living room, family room at he rear of the home with primary bedroom on first floor. Upstairs you have 3 additional bedrooms and a full bath. Schedule you showing today.
Investor Tools
$350,000
Estimated Property Value
$143,262Estimated Mortgage Balance
$206,738Estimated Equity
60% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,100 /month
Positive
Cash Flow Estimate:
$700 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$683/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,446
$319,621
2025
$76,051
$243,570
$319,621
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,446
$319,621
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guaranteed Rate Inc
Conventional
$156,000
No
First
Jan 6, 2022
Feb 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$143,262
$216,738
60%
41%
$936/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$936/mo
+$786/mo
5.9%
