10513 Willowgrove Dr
Houston, TX 77035View map
- Single-family
- 3 bd
- 2 ba
- 1,864 sq ft
$499,000
List price
Our test at 20, 25 and 30% down
Does it carry itself?
Not nets positive, even at 30% down
- 20% downNot nets positive
- 25% downNot nets positive
- 30% downNot nets positive
Members see the rent, the monthly payment and what it nets at each down payment.
For members
What members see
- The estimated rent and its range, based on two independent rent estimates
- The monthly payment (PITIA) at 20, 25 and 30% down
- What it nets each month at each down payment
- DSCR, the ratio a lender measures, at each down payment
- The price it nets positive at
- A calculator to change any assumption
How we test a home
Every home we list gets the same test.
- Rent
- A 12-month unfurnished lease, based on two independent rent estimates. Never a seasonal or short-term rent.
- Property tax
- Tax is estimated at the buyer's reassessed value. Where the listing's own tax bill is higher, we use the bill.
- Insurance
- An estimate from local rates for a home this size. Its flood zone is not checked yet.
- HOA
- $10 a month, as listed.
- Loan
- 7.25% interest over 30 years, at 20, 25 and 30% down.
- Nets positive
- When its rent covers the whole monthly payment: loan, tax, insurance and HOA (PITIA). We use gross rent, as a DSCR lender does, with nothing set aside for vacancy, repairs, capex or management.
Facts
- Type
- Single-family
- Units
- 1
- Bedrooms
- 3
- Bathrooms
- 2
- Size
- 1,864 sq ft
- Year built
- Not listed
- HOA fee
- $10 a month
- Annual tax bill
- Not listed
- Days on market
- 82 days (listed Aug 15, 2026)
- Status
- For sale
Location
Pinned from the listing's street address.
More homes for sale in Houston
13,929 homes for sale in Houston
$350,000
5918 Lattimer Dr
Houston, TX 77035
3 bd · 2 ba · 2,016 sq ft
$230,000
6330 Ludington Dr
Houston, TX 77035
3 bd · 2 ba · 2,200 sq ft
$119,000
11889 Bob White Dr Apt 834
Houston, TX 77035
Townhome · 2 bd · 2 ba · 1,232 sq ft
$385,000
4406 Goldfinch St
Houston, TX 77035
4 bd · 2 ba · 2,050 sq ft
$699,000
10011 Cliffwood Dr
Houston, TX 77035
4 bd · 3 full + 2 half ba · 3,439 sq ft
$190,000
5204 Arboles Dr Apt B
Houston, TX 77035
Townhome · 3 bd · 2.5 ba · 1,968 sq ft
In Houston, 889 nets positive at 20% down. Members see which ones, with the rent, the monthly payment and what each one nets.
See which onesListing information comes from third-party sources and may be wrong or out of date. Our rent, tax and insurance figures are estimates for screening, not advice. Verify taxes, insurance, HOA and rents before you offer.