7view

Owner Contacts

$1,045,000

NAL Estimated Property Value

4029 Swarthmore St, Houston, TX, 77005

Off Market

5 Beds

5 Bath

2,748 Sq Ft

$363.54 / sqft

Built in 1940

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 5

Bathrooms Full 3

Garage Available

Heating Central

Cooling

Exterior

Lot Size5,702 sqft

Building Information

Year Built1940

Garage Spaces1

Land Information

APN0591670330003

Lot Number3

SubdivisionCollegeview

Land UseResidential

Legal DescriptionLT 3 BLK 33 COLLEGEVIEW SEC 4

Census Tract412600

Assessed Land Value$855,000

Assessed Improvement Value$147,823

Assessment Year2025

About this property

Build your dream home on this 5,700 sq. ft. lot located in one of Houston's most desirable neighborhoods — West University Place. 4029 Swarthmore St. offers a rare opportunity for new construction in a quiet, tree-lined enclave just minutes from Rice Village, Hermann Park, the Texas Medical Center, and top-rated West U Elementary. Enjoy walkable access to neighborhood parks, libraries, and charming local shops and eateries. This property is being sold as-is for lot value only — no showings of the interior. Drive by and envision the possibilities in this prime location surrounded by beautiful custom homes. What a fantastic opportunity to create a truly personalized residence in the heart of the city. Contact us today for more details!

Investor Tools

$1,045,000

Estimated Property Value

$1,605,592Estimated Mortgage Balance

$0Estimated Equity

0% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$6,270 /month

Positive

Cash Flow Estimate:

$2,090 /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

$1,292/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$10,275

$1,002,823

2025

$855,000

$147,823

$1,002,823

Tax History

Year

Tax Paid

Assessed Value

2024

$10,275

$1,002,823

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Wintrust Mortgage

Building Or Construction Loan

$1,614,310

First

Dec 30, 2025

Jul 2057

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$1,605,592

N/A

154%

$9,288/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,580/mo

$9,288/mo

$-6,708/mo

3.0%

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