2view

Owner Contacts

$363,000

NAL Estimated Property Value

3503 Rosedale St, Houston, TX, 77004

Off Market

3 Beds

2 Bath

1,686 Sq Ft

$204.63 / sqft

Built in 2006

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDisposal, Electric Oven, Oven, Microwave, Electric Range, Free-Standing Range, Dishwasher

FlooringTile, Vinyl, Wood

Exterior

Exterior FeaturesSprinkler System

Lot Size5,672 sqft

Building Information

Year Built2006

Garage Spaces2

Land Information

APN0410310320040

Land UseResidential

Legal DescriptionTR 6A ABST 75 H TIERWESTER

Census Tract312901

Assessed Land Value$153,317

Assessed Improvement Value$185,202

Assessment Year2025

About this property

Charming single-story home in the desirable University area; minutes from walking trails, TSU, UofH, Medical Center & downtown. Beautiful curb appeal welcomes you to the foyer w/built-in cabinetry, spacious family room, & elegant dining area. Chef's galley kitchen w/silestone counters & timeless wood cabinetry opens to flexible den/bonus space. Primary Suite offers dual closets & private en-suite bath w/updated tub/shower combo. Secondary beds are bright & spacious w/ample closet space & 2nd full bath for sharing. Gated drive leads to 2-car detached garage w/auto-opener, & enclosed backyard. Also features 2023 HVAC & water heater, fresh interior paint, gleaming engineered wood floors/no carpet, pre-wired alarm, upgraded lighting/ceiling fans, central laundry w/shelving, sprinkler system. Hi Less than3miles from Houston Zoo & Hermann Park. Close to Hwy-90, 288 & I-45 for easy commute. Never flooded & not in flood plain. $20,000 price drop! open house Saturday, 8/5, 10 am-12 pm noon.

Investor Tools

$363,000

Estimated Property Value

$311,832Estimated Mortgage Balance

$51,168Estimated Equity

14% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,178 /month

Positive

Cash Flow Estimate:

$726 /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

$548/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,766

$338,519

2025

$153,317

$185,202

$338,519

Tax History

Year

Tax Paid

Assessed Value

2024

$4,766

$338,519

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Milestone Mortgage Llc

Conventional

$327,750

First

Sep 11, 2023

Oct 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$311,832

$51,168

14%

86%

$1,966/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,722/mo

$1,966/mo

$-244/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