2613 and 2615 Isabella St
Houston, TX 77004View map
- Duplex
- 3 bd
- 2 ba
- 2,137 sq ft
$399,999
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
- Not listed; we assume none.
- Loan
- 7.625% 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
- Duplex
- Units
- 2 (inferred)
- Bedrooms
- 3
- Bathrooms
- 2
- Size
- 2,137 sq ft
- Year built
- Not listed
- HOA fee
- Not listed
- Annual tax bill
- Not listed
- Days on market
- 29 days (listed Oct 11, 2026)
- Status
- For sale
Location
Pinned from the listing's street address.
More homes for sale in Houston
13,673 homes for sale in Houston
$325,000
2012 Holman St
Houston, TX 77004
Townhome · 3 bd · 3.5 ba · 1,924 sq ft
New construction$549,000
2709 Brailsfort St
Houston, TX 77004
4 bd · 3.5 ba · 2,731 sq ft
$495,000
1610 Calumet St
Houston, TX 77004
Townhome · 3 bd · 3.5 ba · 2,634 sq ft
$319,000
3230 Bremond St
Houston, TX 77004
2–4 units · 2 bd · 1 ba · 892 sq ft
$175,999
2804 Nettleton St
Houston, TX 77004
2 bd · 1 ba · 852 sq ft
$279,900
3115 Tuam St
Houston, TX 77004
3 bd · 3.5 ba · 2,275 sq ft
In Houston, 886 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See which onesListing information comes from third-party sources and may be wrong or out of date.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.