$220,000
1910 Rainy River Dr, Houston, TX, 77088
On Market
Just Added
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Range, Dishwasher
FlooringTile, Vinyl Plank
Exterior
Lot Size6,447 sqft
Building Information
Year Built1974
Stories1
Garage Spaces2
Land Information
APN1045930000305
Lot Number305
SubdivisionHeather Glen
Land UseResidential
Legal DescriptionLT 305 BLK 13 HEATHER GLEN SEC 1
Census Tract533401
Assessed Land Value$44,661
Assessed Improvement Value$122,394
Assessment Year2025
About this property
Nicely Renovated 4 bedrooms 2 bath just 5 miles outside 610 Loop!! These are some of the upgrades: New 30 yr Roof, New Kitchen, New Appliances, New Vinyl Plank Floors, New Light Fixtures, New Paint, Foundation repaired w/ transferable warranty. The house is ready to move in! Come see it now before is gone!!
Investor Tools
$189,440Estimated Mortgage Balance
$167,055Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,320 /month
Positive
Cash Flow Estimate:
$440 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$167/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,168
$167,055
2025
$44,661
$122,394
$167,055
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,168
$167,055
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Santana Investment Pro Llc
Stand Alone Second / Subordinate Position
$30,000
No
First
Jul 23, 2026
Jul 2027
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$189,440
N/A
0%
113%
$1,139/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,139/mo
+$583/mo
12.4%
