NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$356,000

NAL Estimated Property Value

4035 Breakwood Dr, Houston, TX, 77025

Off Market

3 Beds

3 Bath

2,272 Sq Ft

Condos / Townhouses

$1.03 / sqft

Built in 1983

Property Lead Type:

BankruptcyDeal ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDisposal, Gas Oven, Oven, Gas Range, Dryer, Refrigerator, Washer, Dishwasher

FlooringCarpet, Tile, Wood

Exterior

Exterior FeaturesCourtyard

Lot Size2,161 sqft

Building Information

Year Built1983

Stories2

Garage Spaces2

Land Information

APN0980730000019

Lot Number19

SubdivisionTownhouse Manor

Land UseResidential

Legal DescriptionLT 19 BLK 5 TOWNHOUSE MANOR

Census Tract412902

Assessed Land Value$112,320

Assessed Improvement Value$208,948

Assessment Year2025

About this property

Don't miss out on this rare opportunity to lease near the Medical Center. This spacious & well-maintained home offers an attached 2 car garage, over 2200 square feet with first floor living and the kitchen at the heart of the home flanked by dining and family rooms with pass-thru fireplace. On the second floor you'll find 3 oversized bedrooms, with amazing closet space and 2 bathrooms. Enjoy 2 private outdoor spaces perfect for warm weather entertaining or enjoying your morning coffee. All appliances will remain with the home which include a stainless steel package in the kitchen and a full size washer and dryer.

Investor Tools

$356,000

Estimated Property Value

$344,078Estimated Mortgage Balance

$11,922Estimated Equity

0% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,136 /month

Positive

Cash Flow Estimate:

$712 /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

$164/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$190

$321,268

2025

$112,320

$208,948

$321,268

Tax History

Year

Tax Paid

Assessed Value

2024

$190

$321,268

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Agility Bank Na

Assumption

$183,000

Yes

First

Feb 23, 2023

N/A

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$344,078

N/A

97%

$2,196/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,040/mo

$2,196/mo

$-156/mo

6.9%

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