1view

Owner Contacts

$1,946,000

NAL Estimated Property Value

4209 Swarthmore St, Houston, TX, 77005

Off Market

5 Beds

5 Bath

3,609 Sq Ft

$339.43 / sqft

Built in 2002

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 5

Bathrooms Full 4

Bathrooms Half 1

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDisposal, Double Oven, Electric Oven, Microwave, Gas Range, Dishwasher, Refrigerator, Cooktop

FlooringTile, Wood

Exterior

Lot Size5,001 sqft

Building Information

Year Built2002

Stories2

Garage Spaces2

Land Information

APN0600360100015

Lot Number15

SubdivisionColonial Terrace

Land UseResidential

Legal DescriptionLT 15 BLK 10 COLONIAL TERRACE

Census Tract412600

Assessed Land Value$775,000

Assessed Improvement Value$841,529

Assessment Year2025

About this property

This stunning, inviting, stone/stucco home is in an ideal location, steps to Colonial Park/Pool and West U Rec. In highly sought-after neighborhood zoned to West U Elementary. Includes versatile bonus room with private bath and walk-in closet above the attached garage. Has separate staircase and can access via convenient hidden entry in Master Closet. Use as a gym, guest room, office, game room, etc. Hardwood floors and plantation shutters throughout. Subzero/Bosch appliances in kitchen. Gorgeous, low-maintenance, turfed grass backyard. Covered front and back porches. Long, gated driveway ideal for kids at play. Ultimate lock and updated camera security system installed. Full Stucco exterior resealed in 2018, Water heaters and dishwasher replaced 2019, 1xAC replaced 2017. Underground drainage system.** All information per seller.

Investor Tools

$1,946,000

Estimated Property Value

$857,942Estimated Mortgage Balance

$1,088,058Estimated Equity

54% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$11,676 /month

Positive

Cash Flow Estimate:

$3,892 /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

$3,262/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$29,416

$1,616,529

2025

$775,000

$841,529

$1,616,529

Tax History

Year

Tax Paid

Assessed Value

2024

$29,416

$1,616,529

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Chevron Fcu

Conventional

$950,400

First

Apr 9, 2021

May 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$857,942

$1,022,058

54%

44%

$5,699/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$3,340/mo

$5,699/mo

$-2,359/mo

2.1%

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