2view

Owner Contacts

$1,534,000

NAL Estimated Property Value

2160 Dryden Rd, Houston, TX, 77030

Off Market

4 Beds

4 Bath

3,287 Sq Ft

$471.55 / sqft

Built in 1938

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 4

Bathrooms Full 3

Bathrooms Half 1

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDisposal, Microwave, Gas Range, Dishwasher, Dryer, Washer

FlooringCarpet, Tile, Wood

Exterior

Lot Size7,475 sqft

Building Information

Year Built1938

Stories2

Garage Spaces2

Land Information

APN0640880000040

SubdivisionSouthgate

Land UseResidential

Legal DescriptionTRS 34A & 35A BLK 3 SOUTHGATE

Census Tract412201

Assessed Land Value$875,813

Assessed Improvement Value$334,187

Assessment Year2025

About this property

Situated in the sought-after Southgate neighborhood on a tree-lined street, this home is within walking distance of Rice University, the Texas Medical Center and the shops and restaurants of Rice Village. The main residence offers generously sized 4 bedrooms and 3.5 bathrooms with multiple living areas, including a formal living room, family room, sitting area, dining room, and breakfast bar. A separate garage apartment includes a full bathroom and flexible space suitable for a bedroom, guest suite, or home office. The large backyard features a mosquito misting system. Recent updates include a new roof in 2025, a new tankless hot water heater in 2024, and two four-ton AC and furnace systems installed in 2020. Zoned to Roberts Elementary School and minutes from Downtown, this home offers a truly prime location.All measurements are approximate and should be verified for accuracy.*All per Seller

Investor Tools

$1,534,000

Estimated Property Value

$1,391,565Estimated Mortgage Balance

$142,435Estimated Equity

9% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$9,300 /month

Positive

Cash Flow Estimate:

$3,100 /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

$2,127/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$17,851

$1,210,000

2025

$875,813

$334,187

$1,210,000

Tax History

Year

Tax Paid

Assessed Value

2024

$17,851

$1,210,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Citibank Na

Conventional

$1,394,850

First

Mar 12, 2026

Apr 2056

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$1,391,565

$142,435

91%

$7,591/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$3,010/mo

$7,591/mo

$-4,581/mo

2.4%

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