NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$497,000

NAL Estimated Property Value

4601 Waycross Dr, Houston, TX, 77035

Off Market

3 Beds

2 Bath

2,106 Sq Ft

Single Family Residence

$197.06 / sqft

Built in 1955

Property Lead Type:

Absentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 3

Garage Available

Heating Central

Cooling

AppliancesENERGY STAR Qualified Appliances, Disposal, Electric Oven, Microwave, Electric Range, Dishwasher, Dryer, Refrigerator, Washer

FlooringLaminate, Tile, Wood

Exterior

Lot Size8,398 sqft

Building Information

Year Built1955

Stories1

Garage Spaces2

Land Information

APN0830280000421

Lot Number421

SubdivisionWillow Bend

Land UseResidential

Legal DescriptionLT 421 BLK 21 WILLOW BEND SEC 4

Census Tract420300

Assessed Land Value$210,000

Assessed Improvement Value$266,800

Assessment Year2025

About this property

Beautifully-updated single-story home on nearly 1/4 acre lot in Willowbend; never flooded & not in flood plain! Features hardwood floors, crown molding, upgraded recessed lighting/ceiling fans, large picture windows, fresh paint in & out, insulated garage door & more. >2,100 sq.ft. floor plan offers versatile flex space (or formal living/dining), & spacious family room open to Chef's kitchen w/granite counters. All appliances convey including fridge & w/d. Spacious Primary Suite w/dual closets & private en-suite; offers dual sinks & standing shower. Large guest beds w/2nd full bath nearby for sharing; w/dual sinks & tub/shower. New 4-panel French doors open to pergola & backyard w/recent wood privacy fence. Blocks from popular Willow Pool & Red Park w/jogging trail, tennis, gazebo & playground. Minutes from TX Medical Center. Zoned to STEM school, Red Elem & Meyerland PVA arts school. Near premier shopping, dining & major highways for easy commute. Check out our 3D Matterport tour!

Investor Tools

$497,000

Estimated Property Value

$310,298Estimated Mortgage Balance

$186,702Estimated Equity

38% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,982 /month

Positive

Cash Flow Estimate:

$994 /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

$701/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,926

$476,800

2025

$210,000

$266,800

$476,800

Tax History

Year

Tax Paid

Assessed Value

2024

$5,926

$476,800

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Secure Financial Services Inc

Conventional

$336,640

First

Mar 21, 2022

Apr 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$310,298

$192,702

38%

62%

$2,019/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,722/mo

$2,019/mo

$-297/mo

4.2%

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