5Days on Market

1view

$479,000

$499,000

3515 Rogers Street, Houston, TX, 77022

On Market

Just Added

Price Drop

3 Beds

3 Bath

2,415 Sq Ft

Single Family Residence

$198.34 / sqft

Built in 2021

Property Lead Type:

High Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Bathrooms Half 1

Garage Available

Heating Central

Cooling

AppliancesWater Heater, Gas Oven, Oven, Microwave, Gas Cooktop, Dishwasher, Refrigerator

FlooringTile, Wood

Exterior

Lot Size3,001 sqft

Building Information

Year Built2021

Garage Spaces2

Land Information

APN0222300070008

Lot Number8

SubdivisionLincoln Heights

Land UseResidential

Legal DescriptionLT 8 BLK 7 LINCOLN HEIGHTS

Census Tract530300

Assessed Land Value$84,000

Assessed Improvement Value$434,561

Assessment Year2025

About this property

Gorgeous modern farmhouse built in 2022 by DC Pines Homes, loaded with upgrades. This 3-bed, 2.5-bath home features high ceilings, 8-ft doors, reclaimed solid hardwood floors, and an open layout perfect for entertaining. The kitchen offers GE Café appliances and sleek finishes, flowing into the living, dining, and bar areas. Extras include an iron front door, wood/iron staircase, game room or office, cozy sitting area, and a spacious primary suite with double sinks and a large vanity. Seller upgrades: epoxy garage floors, electric fireplace with custom trim, privacy fence, mosquito system, turfed yard, and generator-ready setup. Prime location near Downtown and The Heights. All info per seller

Investor Tools

$518,561

Estimated Property Value

$0Estimated Mortgage Balance

$66,875Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,111 /month

Positive

Cash Flow Estimate:

$1,037 /month

Interested in this property?

Moselle Chapman

Greenwood King Properties - Kirby Office

Contact

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$854/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$7,657

$518,561

2025

$84,000

$434,561

$518,561

Tax History

Year

Tax Paid

Assessed Value

2024

$7,657

$518,561

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Cmg Mortgage Inc

Conventional

$487,350

First

Jul 19, 2022

Aug 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$451,686

$66,875

12%

87%

$2,922/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,722/mo

$2,922/mo

$-1,200/mo

4.0%

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