Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
—
Last 24 HoursLast 24 Hours
ARV Flip List
ARV Flip List
  • Properties with flip potential and high ARV margins
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
Auction List
Auction List
  • Real estate scheduled for county or online auction
Deals List
Deals List
  • Discounted properties priced below market value
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS

$955,000

NAL Estimated Property Value

1035 Waverly St # B, Houston, TX, 77008

Off MarketInfo
Beds4 Beds
Baths4 Bath
Baths2,812 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$337.48 / sqft
Year BuiltBuilt in 2013

Property Lead Type:

Absentee Owner

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 3Bathrooms Full 3
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesENERGY STAR Qualified Appliances, Disposal, Convection Oven, Gas Oven, Microwave, Gas Cooktop, Gas Range, Dishwasher, Refrigerator
FlooringCarpet, Wood

Exterior

Lot Size3,302 sqft

Building Information

Year Built2013
Garage Spaces2

Land Information

APN1338570010001
Lot Number1
Land UseResidential
Legal DescriptionLT 1 BLK 1 WAVERLY STREET PLACE
Census Tract510500
Assessed Land Value$330,000
Assessed Improvement Value$600,000
Assessment Year2025

About this property

Fantastic recent construction true 4 bed / 3.5 bath home with a separate framed garage apartment in the heart of the Heights! One block to the Hike & Bike Trail, minutes to MKT, parks, shops, and dining. First floor offers open living, wood floors, high ceilings, and crown molding. Formal living (currently a playroom) off dining room with lovely tray ceiling. Chef’s kitchen with Jenn-Air appliances, quartz counters, wine fridge, and walk-in pantry. Den opens to refinished deck (2025) and turfed yard (2024) with ample space for pets/play equipment. Upstairs: primary suite with balcony, spa-like bath, and huge walk-in closet. Two secondary bedrooms plus sizable 4th bed or office with full bath on 3rd floor. Garage apartment is framed with electrical—ready for easy build-out as an office, guest suite, or rental. Two-car garage with alley access, Nest thermostats, generator switch, parking pad, and updated landscaping. Great floorplan, storage and location!

Investor Tools

Property Icon
$955,000
Estimated Property Value
$751,466Estimated Mortgage Balance
$203,534Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,730 /month
Positive
Cash Flow Estimate:
$1,910 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,579/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$14,175
$930,000
2025
$330,000
$600,000
$930,000
No

Tax History

Year
Tax Paid
Assessed Value
2024
$14,175
$930,000

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jmac Lending Inc
Conventional
$759,200
No
First
Oct 22, 2025
Nov 2055

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$751,466
$202,534
21%
79%
$4,552/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,230/mo
$4,552/mo
$-2,322/mo
2.8%

City: Houston

1035 Waverly St # B | Property Details | No Agent List