1view

Owner Contacts

$506,000

NAL Estimated Property Value

2004 Rosedale St Unit F, Houston, TX, 77004

Off Market

3 Beds

3 Bath

3,276 Sq Ft

Single Family Residence

$0.9 / sqft

Built in 2016

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 3

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDisposal, Microwave, Dishwasher

Exterior

Lot Size1,921 sqft

Building Information

Year Built2016

Garage Spaces1

Land Information

APN0611070030002

Lot Number2

SubdivisionRiverside Terrace 3rd Par R/P

Land UseResidential

Legal DescriptionLT 2 BLK 1 RIVERSIDE TERRACE SEC 1 3RD PAR R/P AMEND

Census Tract312603

Assessed Land Value$137,784

Assessed Improvement Value$357,216

Assessment Year2025

About this property

Fully Furnished, Modern & Stylish Home in Midtown/Museum District! Elegant corner single-family home in a gated community. Built in 2017, this property features high ceilings andan open-concept grand living space on the 2nd floor, perfect for entertaining. Key highlights include: -Modern Interior Finishes: Custom cabinetry and Silestone quartz countertops. -Upscale Chef's Kitchen: Bosch stainless steel appliances. -Hardwood Oak Floors: Throughout, including in bedrooms. -Spacious Floorplan: 3 bedrooms and 3 full baths. -Master Retreat: On the 3rd floor, featuring a luxurious master bath and custom-built walk-in closet. -Balcony: Perfect for relaxation. -Centrally located within 5 minutes of the Museum of Natural Science, Downtown, Toyota Center, Hermann Park -Golf Course, and Houston Medical Center. Don’t miss out! Call today for your private viewing!

Investor Tools

$506,000

Estimated Property Value

$333,230Estimated Mortgage Balance

$172,770Estimated Equity

32% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,036 /month

Positive

Cash Flow Estimate:

$1,012 /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

$1,149/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$11,254

$495,000

2025

$137,784

$357,216

$495,000

Tax History

Year

Tax Paid

Assessed Value

2024

$11,254

$495,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Better Mortgage Corporation

Conventional

$366,300

First

Aug 4, 2021

Sep 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$333,230

$161,770

32%

66%

$2,197/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,722/mo

$2,197/mo

$-475/mo

4.1%

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