2view

Owner Contacts

$440,000

NAL Estimated Property Value

2924 Rusk St, Houston, TX, 77003

Off Market

3 Beds

4 Bath

2,282 Sq Ft

$201.14 / sqft

Built in 2016

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 3

Bathrooms Half 1

Garage Available

Heating Central

Cooling

AppliancesENERGY STAR Qualified Appliances, Water Heater, Disposal, Electric Oven, Microwave, Gas Cooktop, Dryer, Refrigerator, Washer, Dishwasher, Washer/Dryer

FlooringCarpet, Tile, Wood

Exterior

Exterior FeaturesBalcony, Courtyard

Lot Size1,599 sqft

Building Information

Year Built2016

Garage Spaces2

Land Information

APN1344140010031

Lot Number31

SubdivisionCapital Oaks

Land UseResidential

Legal DescriptionLT 31 BLK 1 CAPITAL OAKS SEC 5

Census Tract310101

Assessed Land Value$83,050

Assessed Improvement Value$337,549

Assessment Year2025

About this property

Modern farmhouse style townhome built by InTown Homes is sure to impress! Home faces into unique community courtyard with fountains, gardens & covered seating areas. Featuring open floor plan, soaring ceilings, abundant natural light, fabulous finishes, plantation shutters on front facing windows, custom draperies in bedrooms, private balcony & elevator capable! Kitchen has gas cooking, SS Bosch appliances, glass front cabinets, huge contrasting island & amazing storage. Primary Bedroom has sitting area, dual closets & opens to spa-like Primary Bath. Zoned HVAC, tankless water heater & energy efficient appliances. Exterior cement board construction (NOT STUCCO!) with metal roof! Fisher Paykel refrigerator & LG washer & dryer included. Community backs to Columbia Tap Hike & Bike Trail & greenbelt. Near all EaDo offerings including 8th Wonder Brewery, Nancy’s Hustle restaurant, Tiny Champions, East Village, HTX Sports Creek & more! Easy access to Downtown attractions & major freeways!

Investor Tools

$440,000

Estimated Property Value

$248,988Estimated Mortgage Balance

$191,012Estimated Equity

45% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,754 /month

Positive

Cash Flow Estimate:

$918 /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

$658/month

$2,275/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,696

$420,599

2025

$83,050

$337,549

$420,599

Tax History

Year

Tax Paid

Assessed Value

2024

$5,696

$420,599

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Guaranteed Rate Inc

Conventional

$267,200

First

Sep 15, 2022

Oct 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$248,988

$209,012

45%

57%

$1,602/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,090/mo

$3,877/mo

$-1,787/mo

5.7%

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