1Days on Market

4view

$470,000

4505 Stillbrooke Dr, Houston, TX, 77035

On Market

Just Added

3 Beds

2 Bath

2,107 Sq Ft

Single Family Residence

$223.07 / sqft

Built in 1955

Property Lead Type:

Absentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDisposal, Dryer Included, Refrigerator Included, Washer Included, Gas Oven, Oven, Gas Cooktop, Dishwasher

FlooringTile, Wood

Exterior

Private Pool

Exterior FeaturesBack Green Space, Side Yard, Sprinkler System

Lot Size9,374 sqft

Building Information

Year Built1955

Stories1

Garage Spaces2

Land Information

APN0830350000631

Lot Number631

SubdivisionWillow Bend

Land UseResidential

Legal DescriptionLT 631 BLK 28 WILLOW BEND SEC 5

Census Tract420400

Assessed Land Value$222,188

Assessed Improvement Value$188,966

Assessment Year2025

About this property

Tucked away in desirable Willowbend, this updated 3-bedroom, 2-bath home offers a functional layout and inviting backyard retreat. Tile and wood flooring run throughout with no carpet, complemented by updated vinyl windows and fixtures. The kitchen features a La Germania professional-style gas range, walk-in pantry, and updated dishwasher and disposal. Outside, enjoy a covered front porch, automatic driveway gate, fenced yard, sprinkler system, and heated pool. Major updates include: HVAC (August 2024); water heater (November 2017); dishwasher & disposal (June 2024); roof (June 2013); pool installed (2013), gas line replaced (August 2023), and new pool heater & filtration system (September 2025); back fence (2024); and automatic gate hinges, posts & opener (March 2024). Conveniently located near the Texas Medical Center, Downtown Houston, NRG Stadium, shopping, dining, and major freeways.

Investor Tools

$280,558Estimated Mortgage Balance

$173,442Estimated Equity

38% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,820 /month

Positive

Cash Flow Estimate:

$940 /month

Interested in this property?

Erin McKie

Corcoran Prestige Realty

Contact

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$386/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$2,363

$411,154

2025

$222,188

$188,966

$411,154

Tax History

Year

Tax Paid

Assessed Value

2024

$2,363

$411,154

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Aspire Bank

Conventional

$315,150

First

Dec 24, 2020

Jan 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$280,558

$173,442

38%

62%

$1,890/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,722/mo

$1,890/mo

$-168/mo

4.6%

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