7view

Owner Contacts

$832,119

NAL Estimated Property Value

1116 Waverly St, Houston, TX, 77008

Off Market

4 Beds

4 Bath

2,798 Sq Ft

$281.99 / sqft

Built in 2019

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 4

Bathrooms Full 3

Bathrooms Half 1

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDisposal, Wine Refrigerator, Convection Oven, Double Oven, Microwave, Gas Cooktop, Gas Range, Dishwasher, Dryer, Washer, Cooktop

FlooringTile, Wood

Exterior

Exterior FeaturesBalcony

Lot Size3,302 sqft

Building Information

Year Built2019

Garage Spaces2

Land Information

APN1401910010002

Lot Number2

Land UseResidential

Legal DescriptionLT 2 BLK 1 WAVERLY PARK

Census Tract511301

Assessed Land Value$297,000

Assessed Improvement Value$535,119

Assessment Year2025

About this property

Welcome home to this Gorgeous 4 bed, 3.5 bath home in the Heart of the Heights that is located near the hike and bike trails, shopping and restaurants. This well maintained home has 2 stories with 1st floor living and lots of natural light. Open concept gourmet kitchen equipped with spacious white cabinets, granite countertops and Bosch stainless steel appliances. Outdoor living is on the front porch as well as an enclosed patio between the house and garage that includes a grill, outdoor fridge and TV. Upstairs you will find all bedrooms and 3 full bathrooms. The room opposite the Primary suite above the garage could be used as a game room or bedroom. 2 car garage with alley access. Home is wood and tile throughout and NO carpet. This home blends comfort, functionality and convenience and is ready for new owners. Don't miss this opportunity to call it home!

Investor Tools

$832,119

Estimated Property Value

$815,619Estimated Mortgage Balance

$16,500Estimated Equity

1% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$4,993 /month

Positive

Cash Flow Estimate:

$1,664 /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

$1,407/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$12,723

$832,119

2025

$297,000

$535,119

$832,119

Tax History

Year

Tax Paid

Assessed Value

2024

$12,723

$832,119

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Jpmorgan Chase Bank Na

Conventional

$495,000

First

Apr 22, 2020

May 2050

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$815,619

$16,500

98%

$5,247/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,880/mo

$5,247/mo

$-2,367/mo

4.2%

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