Street View

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$1,531,000

NAL Estimated Property Value

4205 Riley St, Houston, TX, 77005

Off Market

3 Beds

3 Bath

2,430 Sq Ft

Single Family Residence

$493.42 / sqft

Built in 1986

Property Lead Type:

Absentee OwnerHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesENERGY STAR Qualified Appliances, Disposal, Gas Oven, Microwave, Free-Standing Range, Gas Range, Dishwasher, Refrigerator

FlooringCarpet, Tile, Wood

Exterior

Lot Size6,003 sqft

Building Information

Year Built1986

Stories2

Garage Spaces2

Land Information

APN0600350030014

Lot Number14

SubdivisionColonial Terrace

Land UseResidential

Legal DescriptionLT 14 BLK 3 COLONIAL TERRACE

Census Tract412600

Assessed Land Value$852,500

Assessed Improvement Value$548,338

Assessment Year2025

About this property

Welcome home to this beautifully remodeled brick home in desirable West University close to Colonial Park & Pool! Sitting pretty on a 6,000 sf lot with a list of updates made by the seller to this home too long to list but suffice it to say you will be WOWED with this custom built kitchen and smart renovations throughout! This thoughtful floor plan includes both dining and living formals, a large family room, and a perfect kitchen with a breakfast bar. The backyard offers a low-maintenance lifestyle with turf and tons of play space! These are just a few of the updates made by this seller to this incredible home. Don't miss this one! *All info per Seller.

Investor Tools

$1,531,000

Estimated Property Value

$658,417Estimated Mortgage Balance

$872,583Estimated Equity

57% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$9,186 /month

Positive

Cash Flow Estimate:

$3,062 /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

$2,154/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$18,195

$1,400,838

2025

$852,500

$548,338

$1,400,838

Tax History

Year

Tax Paid

Assessed Value

2024

$18,195

$1,400,838

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Morgan Stanley Private Bank Na

Conventional

$713,000

First

Apr 22, 2022

May 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$658,417

$900,583

57%

43%

$4,275/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,580/mo

$4,275/mo

$-1,695/mo

2.0%

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