B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$455,373

NAL Estimated Property Value

4119 Dickson Street, Houston, TX, 77007

Off Market

3 Beds

4 Bath

2,047 Sq Ft

Condos / Townhouses

$210.01 / sqft

Built in 2006

Property Lead Type:

High Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 3

Bathrooms Half 1

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDisposal, Electric Oven, Microwave, Gas Cooktop, Dryer, Refrigerator, Washer, Dishwasher, Washer/Dryer

FlooringTile, Wood

Exterior

Exterior FeaturesBalcony

Lot Size1,411 sqft

Building Information

Year Built2006

Garage Spaces2

Land Information

APN1270020010009

Lot Number9

SubdivisionWaterhill Homes On Dickson

Land UseResidential

Legal DescriptionLT 9 BLK 1 WATERHILL HOMES ON DICKSON

Census Tract510701

Assessed Land Value$228,744

Assessed Improvement Value$226,629

Assessment Year2025

About this property

Wonderful contemporary in a fantastic location near the bike trails, baseball/tennis park off Memorial and Jackson Hill. Spacious open concept floor plan, ideal for entertaining. Abundance of natural light that accentuates the clean lines and modern finishes. 4 stories w/ a large rooftop deck. Spacious living room with fireplace, surround sound, high ceilings & balcony, perfect for grilling. Handsome kitchen w/ all stainless steel appliances, granite countertops, maple cabinets, large pantry & includes SS refrigerator. Hardwood flooring thru-out, no carpet! Nice sized bedrooms including a 16' x 14' primary bedroom w/ a huge walk in closet & luxurious primary bath w/ large glass shower, jetted tub, granite counters & double sinks. Huge walk-in attic for easy maintenance of mechanicals & has built-in storage. Fantastic location, just minutes to Downtown, Med Center, Heights Hike & Bike Trail, Buffalo Bayou & so much more. Fenced side yard. See pictures for more details.

Investor Tools

$455,373

Estimated Property Value

$350,459Estimated Mortgage Balance

$104,914Estimated Equity

23% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,732 /month

Positive

Cash Flow Estimate:

$911 /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

$681/month

$450/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,894

$455,373

2025

$228,744

$226,629

$455,373

Tax History

Year

Tax Paid

Assessed Value

2024

$5,894

$455,373

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Amerisave Mortgage Corp

Conventional

$352,500

First

Jan 17, 2026

Feb 2041

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$350,459

$104,914

23%

77%

$2,114/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,580/mo

$2,564/mo

+$16/mo

6.8%

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