1view

Owner Contacts

$196,597

NAL Estimated Property Value

8119 Rockford Dr, Houston, TX, 77033

Off Market

4 Beds

2 Bath

1,176 Sq Ft

$174.32 / sqft

Built in 1952

Property Lead Type:

Absentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 4

Bathrooms Full 1

Garage Available

Heating Central

Cooling

Exterior

Lot Size6,599 sqft

Building Information

Year Built1952

Stories1

Garage Spaces1

Land Information

APN0820730000011

Lot Number11

SubdivisionInwood Terrace

Land UseResidential

Legal DescriptionLT 11 BLK 23 INWOOD TERRACE SEC 3

Census Tract331900

Assessed Land Value$65,500

Assessed Improvement Value$131,097

Assessment Year2025

About this property

INVESTOR SPECIAL – TURNKEY OPPORTUNITY WITH IMMEDIATE CASH FLOW! This recently updated one-story 4-bedroom, 2-bathroom home is a prime investment opportunity! Conveniently located near Highway 288, it offers easy access to Downtown Houston, the Texas Medical Center, and Hobby Airport, making it a highly desirable rental location. The property comes equipped with a washer, dryer, and refrigerator, providing added convenience for tenants. With a tenant already in place, this turnkey investment offers instant rental income from day one. DO NOT DISTURB TENANTS. No showings until an executed contract. Contact us for more details!

Investor Tools

$196,597

Estimated Property Value

$133,025Estimated Mortgage Balance

$63,572Estimated Equity

32% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,230 /month

Positive

Cash Flow Estimate:

$410 /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

$434/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,230

$196,597

2025

$65,500

$131,097

$196,597

Tax History

Year

Tax Paid

Assessed Value

2024

$4,230

$196,597

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

A&D Mortgage Llc

Conventional

$142,500

First

Oct 20, 2022

Nov 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$133,025

$63,572

32%

68%

$855/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,722/mo

$855/mo

+$867/mo

10.5%

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