1view

Owner Contacts

$396,756

NAL Estimated Property Value

3506 Rogers St, Houston, TX, 77022

Off Market

3 Beds

3 Bath

1,772 Sq Ft

$222.91 / sqft

Built in 2019

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Bathrooms Half 1

Garage Available

Heating Central

Cooling

AppliancesDisposal, Electric Oven, Oven, Microwave, Electric Range, Dishwasher, Dryer, Refrigerator, Washer

FlooringTile, Vinyl

Exterior

Exterior FeaturesBalcony

Lot Size3,001 sqft

Building Information

Year Built2019

Garage Spaces2

Land Information

APN0222300080021

Lot Number21

SubdivisionLincoln Heights

Land UseResidential

Legal DescriptionLT 21 BLK 8 LINCOLN HEIGHTS

Census Tract530300

Assessed Land Value$84,000

Assessed Improvement Value$312,756

Assessment Year2025

About this property

Welcome to 3506 Rogers St., a stunning two-story home located in the highly coveted southern side of Independence Heights. Boasting a first-floor living layout & an open-concept floor plan, this home is perfect for entertaining. The cooks dream kitchen features a large island, stone counters, abundant storage & counter space overlooking the dining and living areas. Indulge in the opulence of the spacious 16' x 12' primary bedroom w/ luxurious bath, complete w/ an oversized shower & richly appointed fixtures & hardware. Two large secondary bedrooms w/ nice sized closets. Enjoy a game room upstairs & revel in the home's zero carpet design. Lots of natural light. Entertain guests in the enormous 30'x30' backyard featuring a 25' long deck, perfect for outdoor gatherings. Enjoy a prime location w/ easy access to 610 & minutes to downtown, w/out the hassle of shared driveways, pesky stucco or HOA fees. The owners are kindly leaving the fridge & W&D. See pictures for more details.

Investor Tools

$396,756

Estimated Property Value

$374,357Estimated Mortgage Balance

$22,399Estimated Equity

5% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,381 /month

Positive

Cash Flow Estimate:

$794 /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

$637/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,659

$396,756

2025

$84,000

$312,756

$396,756

Tax History

Year

Tax Paid

Assessed Value

2024

$5,659

$396,756

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Cmg Mortgage Inc

Conventional

$396,150

First

May 23, 2023

Jun 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$374,357

$22,643

94%

$2,376/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,722/mo

$2,376/mo

$-654/mo

5.2%

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