1view

Owner Contacts

$384,000

NAL Estimated Property Value

5009 Hardway St, Houston, TX, 77092

$413,838 ARV

Off Market

3 Beds

3 Bath

2,013 Sq Ft

Single Family Residence

$193.74 / sqft

Built in 2025

Property Lead Type:

Absentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 3

Garage Available

Heating Central

Cooling

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

FlooringCarpet, Tile, Wood, Vinyl

Exterior

Lot Size3,576 sqft

Building Information

Year Built2024

Garage Spaces2

Land Information

APN1474530010002

Lot Number2

Land UseResidential Single Family

Legal DescriptionLT 2 BLK 1 ROSLYN POINT

Census Tract531600

Assessed Land Value$62,482

Assessed Improvement Value$259,587

Assessment Year2025

About this property

Welcome to Roslyn Place, a new community of 12 homes by RDZ Homes, offering modern designs with thoughtful details. Choose from three floorplans, each with 3 bedrooms and 3.5 bathrooms, perfect for today’s lifestyle. Entryway and living room feature high ceilings, with 10ft ceilings on the first floor for an open, airy feel. Kitchen is a chef’s dream, with quartz countertops, a spacious walk-in pantry, and a large breakfast bar ideal for entertaining. Upstairs Primary Suite boasts a large walk-in closet, luxurious bath w/soaking tub & separate glass shower. Versatile office/study or extra living space adds convenience. Spacious secondary bedrooms, each with walk-in closets and private full baths. Enjoy backyard, perfect for relaxing or entertaining, w/room for your dream pool. Located in Oak Forest/Heights area, these homes are close to top dining, shopping, parks & entertainment, exciting new development nearby. Selections/Finishes of Homes available upon request. LOW Taxes & No HOA!

Investor Tools

$384,000

Estimated Property Value

$265,646Estimated Mortgage Balance

$118,354Estimated Equity

31% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

$413,837

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,340 /month

Positive

Cash Flow Estimate:

$780 /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

$552/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

N/A

$322,069

2025

$62,482

$259,587

$322,069

Tax History

Year

Tax Paid

Assessed Value

2024

N/A

$322,069

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Canopy Mortgage Llc

Conventional

$269,997

First

Jun 6, 2025

Jul 2055

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$265,646

$119,354

31%

69%

$1,619/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,722/mo

$1,619/mo

+$103/mo

5.4%

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