$499,000
405 Houston St, Rosenberg, TX, 77471
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh EquityCash Buyers
Highlights
Interior
Exterior
Lot Size14,500 sqft
Building Information
Year Built1948
Stories1
Roof Type105
Land Information
APN3620-00-001-0230-901
Lot Number22,23
SubdivisionGoar Addn
Land UseResidential
Legal DescriptionGOAR ADDN, BLOCK 1, LOT 22,23
Census Tract675000
Assessed Land Value$19,950
Assessed Improvement Value$99,024
Assessment Year2026
About this property
ATTENTION DEVELOPERS!!!! Just over 1/2 acre (3 lots) super busy intersection at the Houston Street Railroad Overpass Right across the street from Brazos Park House on property needs extensive work and is being sold "AS IS" Room measurements are approximate. Property will be shown by appointment only and accompanied by listing broker. Please call to make an offer or if you have any other questions.
Investor Tools
$0Estimated Mortgage Balance
$132,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,994 /month
Positive
Cash Flow Estimate:
$998 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$173/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,413
$90,719
2026
$19,950
$99,024
$118,974
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,413
$90,719
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$132,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
N/A
+$1,307/mo
11.9%
