1view

Owner Contacts

$340,224

NAL Estimated Property Value

5514 Rosslyn Rd, Houston, TX, 77091

$342,290 ARV

Off Market

3 Beds

4 Bath

1,922 Sq Ft

$171.69 / sqft

Built in 2021

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 3

Bathrooms Half 1

Garage Available

Heating Central

Cooling

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

FlooringCarpet, Tile, Wood

Exterior

Lot Size2,187 sqft

Building Information

Year Built2020

Garage Spaces2

Land Information

APN1413420010008

Lot Number8

Land UseResidential

Legal DescriptionLT 8 BLK 1 ROSSLYN ESTATES

Census Tract531800

Assessed Land Value$43,720

Assessed Improvement Value$296,504

Assessment Year2025

About this property

ALMOST SOLD OUT! First Floor Living and Dining Area plus (3.5 Baths!) PRIVATE DRIVEWAY with BACKYARD! Stunning NEW 13 PATIO HOMES Development in wildly popular Independence Heights neighborhood with LOW TAXES and NO HOA Fees! Open Concept First Floor Living, Kitchen, Dining area features Modern Finishes which include Attractive Engineered Wood Flooring, Quartz Counters, Tile Backsplash, Undermount Sink in island, SS Appliances, Smart Garage Door Opener/Thermostat, Soft close cabinets/drawers! Owners Suite with Double Sinks, Separate Tub + Shower, Nice Sized Secondary bedrooms w/walk-ins. Conveniently located near the Garden Oaks/Oak Forest, Heights, Downtown Houston.

Investor Tools

$340,224

Estimated Property Value

$297,924Estimated Mortgage Balance

$42,300Estimated Equity

12% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

$342,290

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,041 /month

Positive

Cash Flow Estimate:

$680 /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

$735/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$7,119

$340,224

2025

$43,720

$296,504

$340,224

Tax History

Year

Tax Paid

Assessed Value

2024

$7,119

$340,224

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Crosscountry Mortgage Llc

Fha

$315,414

Yes

First

Nov 24, 2021

Dec 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$297,924

$42,300

12%

88%

$1,951/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,722/mo

$1,951/mo

$-229/mo

6.1%

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