628Days on Market

1view

$2,800

1806 Rosalie St, Houston, TX, 77004

On Market

3 Beds

4 Bath

2,246 Sq Ft

Single Family Residence

$1.25 / sqft

Built in 2004

Property Lead Type:

Absentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 1

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDisposal, Gas Oven, Microwave, Gas Cooktop, Dishwasher, Refrigerator

FlooringLaminate, Tile, Wood

Exterior

Exterior FeaturesBalcony

Lot Size1,472 sqft

Building Information

Year Built2004

Garage Spaces2

Land Information

APN1245120010010

Lot Number10

SubdivisionMidtown Park T/H

Land UseResidential

Legal DescriptionLT 10 BLK 1 MIDTOWN PARK T/H

Census Tract312501

Assessed Land Value$74,336

Assessed Improvement Value$267,679

Assessment Year2025

About this property

Welcome to this stunning 3-story FULLY FURNISHED townhome at 1806 Rosalie St. in Houston, offering 2,246 square feet of stylish, modern living. This beautifully designed home features 3 spacious bedrooms and 3.5 bathrooms, with an open-concept layout filled with natural light and contemporary finishes throughout. The well-appointed kitchen flows seamlessly into the generous living and dining areas, creating the perfect space for everyday living and entertaining. The primary suite offers a luxurious en-suite bathroom, providing a private retreat. Best of all, the home is being sold fully furnished, with everything shown in the photos included, making it truly move-in ready. Ideally located in one of Houston's vibrant neighborhoods, this exceptional townhome offers the perfect blend of comfort, convenience, and sophisticated urban living.

Investor Tools

$342,015

Estimated Property Value

$290,400Estimated Mortgage Balance

$78,846Estimated Equity

15% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)*

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,052 /month

Positive

Cash Flow Estimate:

$684 /month

Interested in this property?

Oscar Hernandez

AEA Realty, LLC

Contact

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$712/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,834

$342,015

2025

$74,336

$267,679

$342,015

Tax History

Year

Tax Paid

Assessed Value

2024

$6,834

$342,015

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Better Mortgage Corporation

Conventional

$290,400

First

Aug 6, 2021

Sep 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$264,183

$87,817

24%

77%

$1,742/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,722/mo

$1,742/mo

$-20/mo

6.0%

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