1view

Owner Contacts

$1,612,000

205 Sutton Row Pl, Houston, TX, 77024

Off Market

3 Beds

4 Bath

2,854 Sq Ft

Single Family Residence

$538.89 / sqft

Built in 2023

Property Lead Type:

Absentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 3

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 Size2,152 sqft

Building Information

Year Built2023

Garage Spaces2

Land Information

APN1359420090002

Lot Number2

Land UseResidential Single Family

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

Census Tract430900

Assessed Land Value$446,448

Assessed Improvement Value$967,026

Assessment Year2025

About this property

UNDER CONSTRUCTION! Memorial Green is a gated community of beautifully designed, luxury urban homes located in the heart of Memorial. Built by Pelican Builders and designed by George Hopkins. The Sutton 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, quartz countertops and designer cabinetry. 2nd floor Primary suite with luxurious bath including soaking tub and walk-in shower, double sinks and separate his&hers walk-in closets and sitting room/study with upgraded built-ins; secondary bedroom with walk-in closet; utility room. 3rd floor ensuite secondary bedroom; gameroom with covered rooftop terrace! Elevator, two-car garage, first-floor living with outdoor space. BY APPOINTMENT ONLY

Investor Tools

$1,612,000

Estimated Property Value

$0Estimated Mortgage Balance

$1,612,000Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$9,672 /month

Positive

Cash Flow Estimate:

$3,224 /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

$2,391/month

$4,326/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

N/A

$1,413,474

2025

$446,448

$967,026

$1,413,474

Tax History

Year

Tax Paid

Assessed Value

2024

N/A

$1,413,474

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

N/A

$1,723,000

100%

$0/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,520/mo

$4,326/mo

$-1,806/mo

1.9%

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