Street View

A+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$454,871

NAL Estimated Property Value

3203 Rustling Moss Dr, Houston, TX, 77068

Off Market

4 Beds

4 Bath

3,670 Sq Ft

Single Family Residence

$77.66 / sqft

Built in 1985

Property Lead Type:

Absentee Owner

Highlights

Interior

Bedrooms 4

Bathrooms Full 3

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDisposal, Electric Oven, Trash Compactor, Microwave, Electric Cooktop, Indoor Grill, Dishwasher

FlooringCarpet, Laminate, Tile, Wood

Exterior

Private Pool

Lot Size9,801 sqft

Building Information

Year Built1985

Stories2

Garage Spaces3

Land Information

APN1149780240022

Lot Number22

SubdivisionOlde Oaks

Land UseResidential

Legal DescriptionLT 22 BLK 24 OLDE OAKS SEC 3

Census Tract553002

Assessed Land Value$59,021

Assessed Improvement Value$395,850

Assessment Year2025

About this property

GORGEOUS describes this beautiful custom built 4 bedroom, 3.5 bathroom home nestled in the heart of Olde Oaks subdivision with easy access to membership at the Northgate Country Club! The seller has taken exceptional care of this lovely custom home. Get swept away in the back yard oasis featuring a glistening pool, spa, and lush trees! You are sure to love the stunning open floor plan, high ceilings, massive windows, exquisite banquet sized formal dining, lovely island kitchen with dual fireplaces, and sizable guest rooms! This home also features a enormous owner's suite with sitting space, 2 car attached PORTE-COCHERE, two staircases, dual sinks, wet bar, lovely custom built-ins, game room, tons of natural light and so much more! Once you make this house your home, you’ll be only a few minutes from I-45, Hwy 249, downtown Houston, the Woodlands, IAH airport, shops, restaurants, some of Houston's best parks, and biking trail! Schedule your showing today!

Investor Tools

$454,871

Estimated Property Value

$308,206Estimated Mortgage Balance

$146,665Estimated Equity

32% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,729 /month

Positive

Cash Flow Estimate:

$910 /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

$447/month

$463/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$3,094

$454,871

2025

$59,021

$395,850

$454,871

Tax History

Year

Tax Paid

Assessed Value

2024

$3,094

$454,871

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Highlands Residential Mortgage Ltd

Conventional

$294,566

First

Dec 18, 2020

Jan 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$308,206

$146,665

32%

68%

$2,040/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,250/mo

$2,503/mo

$-253/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