Street View

1view

Owner Contacts

$456,234

2420 Roufa Rd, Houston, TX, 77003

Off Market

3 Beds

4 Bath

2,085 Sq Ft

Condos / Townhouses

$1.37 / sqft

Built in 2020

Property Lead Type:

Absentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 3

Garage Available

Heating Central

Cooling

Exterior

Lot Size1,625 sqft

Building Information

Year Built2018

Garage Spaces2

Land Information

APN1285510040003

Lot Number3

SubdivisionWaterhill Homes On Commerce Street

Land UseResidential

Legal DescriptionLT 3 BLK 4 WATERHILL HOMES ON COMMERCE STREET

Census Tract310101

Assessed Land Value$71,125

Assessed Improvement Value$385,109

Assessment Year2025

About this property

Lease the Stunning brand new townhouse in the heart of downtown. Minutes away from minute maid park, BBVA stadium, Discovery green and light rail and in the heart of EADO. This property includes many high end features including Rich wood floors, Super sleek kitchen, high end bosch appliances, even has a wine fridge! This ultra modern property is open concept and great for entertaining. Fall in love with the beautiful master suite. This property also includes a beautiful rooftop too see the downtown skyline. This property is located in a gated secure community. You will never have a dull moment since your right down the street from the brothers taco house and 8th street wonder brewery!

Investor Tools

$456,234

Estimated Property Value

$417,000Estimated Mortgage Balance

$71,864Estimated Equity

9% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,737 /month

Positive

Cash Flow Estimate:

$912 /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

$755/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,782

$456,234

2025

$71,125

$385,109

$456,234

Tax History

Year

Tax Paid

Assessed Value

2024

$6,782

$456,234

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Better Mortgage Corporation

Conventional

$417,000

First

Mar 16, 2022

Apr 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$384,370

$71,864

15%

84%

$2,501/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,090/mo

$2,501/mo

$-411/mo

5.5%

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