B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$1,780,000

202 Sutton Row Pl, Houston, TX, 77024

Off Market

4 Beds

4 Bath

3,365 Sq Ft

Single Family Residence

$490.04 / sqft

Built in 2024

Property Lead Type:

Absentee Owner

Highlights

Interior

Bedrooms 4

Bathrooms Full 4

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesENERGY STAR Qualified Appliances, Water Heater, Disposal, Convection Oven, Gas Oven, Microwave, Gas Range, Dishwasher

FlooringCarpet, Tile, Wood

Exterior

Lot Size3,036 sqft

Building Information

Year Built2024

Garage Spaces2

Land Information

APN1359420050035

Lot Number1

Land UseResidential Single Family

Legal DescriptionLT 1 BLK 3 MEMORIAL GREEN SEC 2 R/P & EXTN PAR R/P

Census Tract430900

Assessed Land Value$541,263

Assessed Improvement Value$1,003,275

Assessment Year2025

About this property

TO-BE-BUILT! Construction to commence Early Spring ‘24. Built by Pelican Builders and designed by George Hopkins, The Courtyard Plan features beautiful exterior elevations, first-floor living, wood floors throughout living area, crown molding, high ceilings and outdoor living! 1st floor open-layout living with fireplace, dining and access to outdoor living. Gourmet kitchen features Thermador stainless steel appliances, quartzite countertops and walk-in pantry. 2nd floor Primary suite with luxurious bath including soaking tub and walk-in shower, double sinks and separate his&hers walk-in closets; two ensuite secondary bedrooms with walk-in closets; utility room. 3rd floor ensuite secondary bedroom and gameroom. Elevator capable, two-car garage, first-floor living with outdoor space! BY APPOINTMENT ONLY

Investor Tools

$1,780,000

Estimated Property Value

$1,200,325Estimated Mortgage Balance

$600,514Estimated Equity

33% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$10,680 /month

Positive

Cash Flow Estimate:

$3,560 /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

$2,621/month

$4,200/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

N/A

$1,544,538

2025

$541,263

$1,003,275

$1,544,538

Tax History

Year

Tax Paid

Assessed Value

2024

N/A

$1,544,538

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Rocket Mortgage Llc

Conventional

$1,200,325

First

Feb 14, 2025

Mar 2055

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$1,179,486

$697,514

37%

66%

$6,718/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$3,250/mo

$10,918/mo

$-7,668/mo

2.2%

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