$386,000
NAL Estimated Property Value1956 Santa Rosa St, Houston, TX, 77023
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesGas Oven, Gas Cooktop
FlooringTile, Wood
Exterior
Lot Size7,118 sqft
Building Information
Year Built1937
Stories1
Garage Spaces2
Land Information
APN0141960000160
Lot Number160
SubdivisionForest Hill
Land UseResidential
Legal DescriptionLT 160 FOREST HILL
Census Tract311200
Assessed Land Value$129,390
Assessed Improvement Value$196,264
Assessment Year2025
About this property
Investment opportunity, bring this historic 1937 gem back to life. Selling AS-IS no repairs. 3 Bedroom 1 bath with sunroom. This location is up and coming in East End Revitalization District. Located close to the University of Houston & Downtown Houston. You'll find all original hardwood floors, wood burning brick fireplace. Original doors with antique door knobs. This home has lots of potential.
Investor Tools
$386,000
Estimated Property Value
$375,285Estimated Mortgage Balance
$10,715Estimated Equity
2% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,316 /month
Positive
Cash Flow Estimate:
$772 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$544/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,592
$325,654
2025
$129,390
$196,264
$325,654
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,592
$325,654
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Financial Services Llc
Fha
$378,026
Yes
First
Dec 5, 2025
Jan 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$375,285
$10,715
2%
97%
$2,267/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$2,267/mo
$-545/mo
5.4%
