1904Days on Market

1view

$499,000

10513 Willowgrove Dr, Houston, TX, 77035

On Market

3 Beds

2 Bath

1,864 Sq Ft

Single Family Residence

$267.7 / sqft

Built in 1955

Property Lead Type:

Absentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesGas Oven, Microwave, Gas Cooktop, Dishwasher

FlooringBamboo, Tile

Exterior

Lot Size11,435 sqft

Building Information

Year Built1955

Stories1

Garage Spaces3

Land Information

APN0802530000094

Lot Number94

SubdivisionWillow Bend

Land UseResidential

Legal DescriptionLT 94 BLK 5 WILLOW BEND

Census Tract420300

Assessed Land Value$207,376

Assessed Improvement Value$230,076

Assessment Year2025

About this property

Beautiful one story home with an open floor plan with lots of natural light, this completely renovated home features 3 bedrooms and 2 bathrooms. Roof (2021), gutters (2021), bamboo engineered flooring throughout the house, light fixtures, ceilings fans, cabinets and counters, appliances, PEX pipes, windows and doors. Situated in a friendly community close to schools. Minutes away from the Medical Center, Galleria, highways, restaurants, private schools and parks. Move-in ready! Furniture can be part of the sale with the right price. Home has successfully been been ran as an Airbnb for many years. If interested, please ask for more details.

Investor Tools

$296,543Estimated Mortgage Balance

$142,655Estimated Equity

32% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,994 /month

Positive

Cash Flow Estimate:

$998 /month

Interested in this property?

Jenny Correa

Correa Properties

Contact

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$733/month

$125/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,610

$437,452

2025

$207,376

$230,076

$437,452

Tax History

Year

Tax Paid

Assessed Value

2024

$6,610

$437,452

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Home Financing Unlimited Inc

Conventional

$328,500

First

Apr 23, 2021

May 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$296,543

$140,909

32%

68%

$1,970/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,722/mo

$2,095/mo

$-373/mo

4.7%

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