B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$515,613

NAL Estimated Property Value

1042 W 23rd St Unit F, Houston, TX, 77008

Off Market

3 Beds

3 Bath

2,096 Sq Ft

Condos / Townhouses

$208.73 / sqft

Built in 2008

Property Lead Type:

Absentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 3

Garage Available

Heating Central

Cooling

AppliancesDisposal, Wine Refrigerator, Electric Oven, Microwave, Gas Range, Dryer, Refrigerator, Washer, Dishwasher, Washer/Dryer

FlooringCarpet, Tile, Wood

Exterior

Exterior FeaturesBalcony

Lot Size2,962 sqft

Building Information

Year Built2008

Garage Spaces2

Land Information

APN1289870010025

Lot Number25

Land UseResidential

Legal DescriptionLT 25 BLK 1 WHITAKER COTTAGES AT WEST 23RD ST

Census Tract511202

Assessed Land Value$207,200

Assessed Improvement Value$308,413

Assessment Year2025

About this property

Welcome to the beautiful gated community of Whitaker Cottages at W 23rd Street. This end unit townhome offers wonderful features that you won’t find elsewhere. The home has Beautiful and Durable Hand Scraped Teakwood Floors, an abundance of natural light and was freshly painted. The first floor offers a generously sized bedroom with an ensuite bath. The second floor is your main living area which connects to both your dining and kitchen area. This floor also has a secondary bedroom and/or office. The third floor is your master suite and ensuite bath, along with a fantastic library and sitting area that overlooks the main living area below. This home is move-in ready with all existing appliances included. Enjoy being close to great dining and popular attractions like the Heights farmer’s markets & local small shops. New roof, recent HVAC, water heater, appliances and fresh paint!

Investor Tools

$515,613

Estimated Property Value

$374,038Estimated Mortgage Balance

$141,575Estimated Equity

27% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,094 /month

Positive

Cash Flow Estimate:

$1,031 /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

$1,054/month

$370/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$10,072

$515,613

2025

$207,200

$308,413

$515,613

Tax History

Year

Tax Paid

Assessed Value

2024

$10,072

$515,613

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

J S C Federal Credit Union

Conventional

$382,500

First

Feb 7, 2025

Mar 2055

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$374,038

$141,575

27%

73%

$2,294/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,230/mo

$2,664/mo

$-434/mo

5.2%

Learn About the Market: Opportunity in Houston

Explore

Houston

Houston is one of the most economically diverse metros in the country — and one of its most globally connected. Known as the Energy Capital of the World, the city also anchors the Texas Medical Center, a massive port, and a thriving aerospace presence tied to NASA’s Johnson Space Center.

From refinery corridors to world-class hospitals, from international trade routes to master-planned suburbs like The Woodlands and Katy, Houston’s economy runs deep and wide. It’s a city built on industry, immigration, and resilience — with housing markets as varied as its population.

Explore This Area