1view

Owner Contacts

$485,577

NAL Estimated Property Value

1106 W 25th Street, Houston, TX, 77008

Off Market

3 Beds

3 Bath

2,098 Sq Ft

Condos / Townhouses

$219.21 / sqft

Built in 2011

Property Lead Type:

High Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 3

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDisposal, Gas Oven, Microwave, Gas Range, Dishwasher, Washer/Dryer

FlooringCarpet, Tile, Wood

Exterior

Exterior FeaturesBalcony

Lot Size1,877 sqft

Building Information

Year Built2011

Garage Spaces2

Land Information

APN1304070010034

Lot Number34

SubdivisionLanding At Beall Street Amend

Land UseResidential

Legal DescriptionLT 34 BLK 1 LANDING AT BEALL STREET AMEND

Census Tract511202

Assessed Land Value$131,390

Assessed Improvement Value$354,187

Assessment Year2025

About this property

Perfectly situated home located in Houston Heights Shady Acres. Roomy downstairs bedroom offers direct access to the landscaped patio area. Second-floor open living is ideal for entertaining with a wine room and private balcony off the kitchen. Spacious upstairs Master bedroom with en-suite bath offers a separate shower, soaking tub, and his and hers closets. Third floor also features a bonus study/loft area with a wine fridge. Third Bedroom on the second floor with French Doors overlooking living and dining room. The double driveway has 4 spaces for guest parking. Close to 19th Street restaurants and shopping, jogging, and dog walking trails, with easy access to major freeways, downtown, and the Med Center.

Investor Tools

$485,577

Estimated Property Value

$342,843Estimated Mortgage Balance

$142,734Estimated Equity

29% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,913 /month

Positive

Cash Flow Estimate:

$971 /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

$791/month

$1,700/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$7,069

$485,577

2025

$131,390

$354,187

$485,577

Tax History

Year

Tax Paid

Assessed Value

2024

$7,069

$485,577

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Commonwealth Mortgage Of Texas Lp

Conventional

$367,920

First

Sep 7, 2022

Oct 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$342,843

$142,734

29%

71%

$2,206/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,230/mo

$3,906/mo

$-1,676/mo

5.5%

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