B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$377,000

NAL Estimated Property Value

904 Ruthven St, Houston, TX, 77019

Off Market

2 Beds

2 Bath

2,015 Sq Ft

Condos / Townhouses

$1.29 / sqft

Built in 2002

Property Lead Type:

Absentee OwnerHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDisposal, Gas Oven, Microwave, Free-Standing Range, Gas Range, Dryer, Refrigerator, Washer, Dishwasher, Oven

FlooringConcrete, Tile, Wood

Exterior

Lot Size1,529 sqft

Building Information

Year Built2002

Garage Spaces1

Land Information

APN1222140010006

Lot Number6

SubdivisionAndrews Street Townhomes

Land UseResidential

Legal DescriptionLT 6 BLK 1 ANDREWS STREET T/H SEC 2

Census Tract410102

Assessed Land Value$107,030

Assessed Improvement Value$234,117

Assessment Year2025

About this property

Immaculate Urban Loft with high end renovation located in a highly walkable neighborhood just steps away to Downtown Houston, popular restaurants, coffee shops and bars! Bright interior with abundant natural light and all white flooring and paint theme. First floor features a home office with builtins and sliding door to patio, secondary bedroom with walk-in closet and full bathroom. Laundry room and 2 car garage with 2 EV charger outlets provided. Second level features high ceilings, balcony with skyline views and oversized dining area opening to a sleek kitchen with custom cabinets, SS appliances and tons of storage. Dimmable LED lighting throughout the home and NEST thermostats on each level. Third floor primary suite with luxurious bathroom w/oversized shower, walk-in closet with built-in dressers and additional study or gym space. Looking for A+ tenants for long term lease. No AirBNB/Corporate rentals considered!

Investor Tools

$377,000

Estimated Property Value

$173,500Estimated Mortgage Balance

$203,500Estimated Equity

61% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,262 /month

Positive

Cash Flow Estimate:

$754 /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

$573/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,995

$341,147

2025

$107,030

$234,117

$341,147

Tax History

Year

Tax Paid

Assessed Value

2024

$4,995

$341,147

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Bank Of America Na

Conventional

$146,250

First

Nov 8, 2010

Dec 2025

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$173,500

$280,500

61%

46%

$885/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,960/mo

$885/mo

+$1,075/mo

6.2%

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