$220,000
NAL Estimated Property Value153 E Rittenhouse St, Houston, TX, 77076
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesGas Oven, Free-Standing Range, Gas Range, Oven
FlooringLaminate, Tile, Wood
Exterior
Lot Size8,699 sqft
Building Information
Year Built1950
Stories1
Garage Spaces4
Land Information
APN0760830030044
Lot Number44
SubdivisionHollydale
Land UseResidential
Legal DescriptionLT 44 BLK 3 HOLLYDALE
Census Tract221501
Assessed Land Value$45,000
Assessed Improvement Value$115,574
Assessment Year2025
About this property
Completely updated from top to bottom, this home features 3 spacious bedrooms, 2 full bathrooms, and an additional half bath in the garage. Enjoy the freedom of no HOA. Upgrades include preserved original hardwood floors, new stainless steel appliances, HVAC, electrical, PEX plumbing, foundation repair, and a 3-year-old roof. Taken down to the studs, this home is essentially brand-new inside. The garage offers extra space with potential to convert into an apartment, making this an excellent opportunity for both homeowners and investors.
Investor Tools
$220,000
Estimated Property Value
$252,690Estimated Mortgage Balance
$220,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,554 /month
Positive
Cash Flow Estimate:
$518 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$287/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$160,574
2025
$45,000
$115,574
$160,574
No
Tax History
Year
Tax Paid
Assessed Value
2024
N/A
$160,574
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
T2 Financial Llc
Fha
$255,290
Yes
First
Oct 28, 2025
Nov 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$252,690
N/A
0%
115%
$1,531/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,531/mo
+$191/mo
9.4%
