1204 W Gray St
Houston, TX 77019View map
- Single-family
- 2 bd
- 1 ba
- 1,416 sq ft
$675,000
List price
Our test at 20, 25 and 30% down
Does it carry itself?
Under contract
By default our Deals list leaves out homes already under contract, so this page gives no verdict.
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
- None, 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
- 2
- Bathrooms
- 1
- Size
- 1,416 sq ft
- Year built
- Not listed
- HOA fee
- None
- Annual tax bill
- Not listed
- Days on market
- 115 days (listed Jul 13, 2026)
- Status
- Pending
Location
Pinned from the listing's street address.
More homes for sale in Houston
13,929 homes for sale in Houston
$8,395,000
3414 Del Monte Dr
Houston, TX 77019
4 bd · 4 full + 2 half ba · 7,835 sq ft
$419,000
1715 Gillette St
Houston, TX 77019
Townhome · 2 bd · 2 ba · 1,939 sq ft
$279,900
1201 McDuffie St Unit 114
Houston, TX 77019
Townhome · 2 bd · 2.5 ba · 1,360 sq ft
$715,000
2402 Hazard St
Houston, TX 77019
Duplex · 2 bd · 1 ba · 1,143 sq ft
$695,000
3333 Allen Pkwy Unit 710
Houston, TX 77019
Condo · 2 bd · 2 ba · 1,721 sq ft
$799,995
1307 Crocker St
Houston, TX 77019
4 bd · 3.5 ba · 2,828 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See which onesListing information comes from third-party sources and may be wrong or out of date.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.