1view

Owner Contacts

$482,294

NAL Estimated Property Value

2004 Rosedale St Unit E, Houston, TX, 77004

Off Market

3 Beds

3 Bath

2,617 Sq Ft

Single Family Residence

$152.46 / sqft

Built in 2016

Property Lead Type:

Deal ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 3

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesENERGY STAR Qualified Appliances, Disposal, Electric Oven, Microwave, Gas Cooktop, Dishwasher, Refrigerator

FlooringTile, Wood

Exterior

Exterior FeaturesBalcony

Lot Size2,043 sqft

Building Information

Year Built2016

Garage Spaces2

Land Information

APN0611070030004

Lot Number4

SubdivisionRiverside Terrace 3rd Par R/P

Land UseResidential

Legal DescriptionLT 4 BLK 1 RIVERSIDE TERRACE SEC 1 3RD PAR R/P AMEND

Census Tract312603

Assessed Land Value$138,768

Assessed Improvement Value$343,526

Assessment Year2025

About this property

MODERN & STYLISH IN MIDTOWN/MUSEUM DISTRICT. GATED COMMUNITY OFFERING AN ELEGANT CORNER SINGLE-FAMILY HOME. LAST AVAILABLE HOME IN NEIGHBORHOOD. FLOORPLAN FEATURES MODERN INTERIOR FINISHES W/ AN OPEN CONCEPT GRAND LIVING SPACE ON 2ND FLOOR IDEAL FOR ENTERTAINING. BUILT-IN 2017 & INCLUDES HIGH CEILINGS, BALCONY, UPSCALE CHEF'S KITCHEN W/ CUSTOM CABINETRY, SILESTONE QUARTZ COUNTERTOPS THROUGHOUT, BOSCH HIGH-END STAINLESS APPLIANCES, HARDWOOD OAK FLOORS THROUGHOUT INCLUDING IN BEDROOMS. THIS CONTEMPORARY FLOORPLAN ENCOMPASSES 3 SPACIOUS BEDROOMS & 3 FULL BATHS. MASTER RETREAT LOCATED ON THE 3RD FLOOR & INCLUDES A EYE-OPENING MASTER BATH & CLOSET COMPLETE W/ CUSTOM-BUILT CLOSETS. CENTRALLY LOCATED WITHIN 5 MINUTES TO MUSEUM OF NATURAL SCIENCE & MINS TO DOWNTOWN'S CENTRAL BUSINESS DISTRICT, TOYOTA CENTER, HERMAN PARK GOLF COURSE, WORLD RENOWN HOUSTON MEDICAL CENTER & OTHER IMPORTANT ATTRACTIONS. CALL TODAY FOR YOUR PRIVATE VIEWING. NO FLOODING DURING HARVEY OR PREVIOUS. LAST AVAILABLE HOME

Investor Tools

$482,294

Estimated Property Value

$268,114Estimated Mortgage Balance

$214,180Estimated Equity

44% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,894 /month

Positive

Cash Flow Estimate:

$965 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$970/month

$50/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$9,228

$482,294

2025

$138,768

$343,526

$482,294

Tax History

Year

Tax Paid

Assessed Value

2024

$9,228

$482,294

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Top One Mortgage

Conventional

$292,500

First

Dec 20, 2021

Jan 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$268,114

$214,180

44%

56%

$1,754/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,722/mo

$1,804/mo

$-82/mo

4.3%

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