1view

Owner Contacts

$349,534

NAL Estimated Property Value

2106 Sam Wilson St, Houston, TX, 77020

Off Market

3 Beds

2 Bath

1,735 Sq Ft

$164.21 / sqft

Built in 2020

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDisposal, Convection Oven, Microwave, Free-Standing Range, Gas Range, Dishwasher, Oven, Refrigerator

FlooringCarpet, Vinyl

Exterior

Lot Size5,001 sqft

Building Information

Year Built2020

Garage Spaces1

Land Information

APN0092350000009

Lot Number9

SubdivisionChew F F

Land UseResidential

Legal DescriptionLT 9 BLK 1 CHEW F F

Census Tract211600

Assessed Land Value$100,000

Assessed Improvement Value$249,534

Assessment Year2025

About this property

Fantastic Modern Farm House Construction in redeveloping Fifth Ward. Built on a full 5000sf lot, this superb 3/2/2 one story features a light and bright open design with warm welcoming farm house finishes thru-out. High ceilings and durable vinyl plank flooring fill the open living, kitchen, and dining room areas. Large island kitchen w/breakfast bar, granite counters, shaker cabinets w/soft close doors and draws, and hi-end Samung stainless steel appliance package. Primary bedroom features 9x8 walk-in closet, double sinks under-mounted granite vanity tops, and large subway tiled shower. Ceiling fans and 2" faux wood blinds thru-out. Covered patio and fully fenced backyard. An absolute must see for this price and location!

Investor Tools

$349,534

Estimated Property Value

$260,834Estimated Mortgage Balance

$88,700Estimated Equity

25% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,097 /month

Positive

Cash Flow Estimate:

$699 /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

$573/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,133

$349,534

2025

$100,000

$249,534

$349,534

Tax History

Year

Tax Paid

Assessed Value

2024

$5,133

$349,534

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

The Federal Savings Bank

$283,500

Yes

First

Feb 19, 2022

Mar 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$260,834

$88,700

25%

75%

$1,700/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,722/mo

$1,700/mo

+$22/mo

5.9%

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