1view

Owner Contacts

$298,744

NAL Estimated Property Value

1120 Texas Street 3C, Houston, TX, 77002

Off Market

2 Beds

1 Bath

1,405 Sq Ft

$227.05 / sqft

Built in 1995

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 2

Bathrooms Full 1

Heating Central

Cooling

AppliancesDisposal, Electric Oven, Microwave, Electric Cooktop, Dryer, Refrigerator, Washer, Dishwasher, Washer/Dryer

FlooringTile, Wood

Building Information

Year Built1995

Land Information

APN1205880030003

SubdivisionKeystone Lofts Condo

Land UseResidential

Legal DescriptionUNIT C FLR 3 .0284 INT COMMON LAND & ELE KEYSTONE LOFTS CONDO

Census Tract100001

Assessed Land Value$56,761

Assessed Improvement Value$241,983

Assessment Year2025

About this property

Located in the heart of Downtown, this pristine 2 bedroom, 1 bath jewel box is a wonderful blend of style & comfort! Move-in ready with fresh paint throughout including all cabinetry, updated Bath boasts oversized walk-in shower with frameless glass & multiple jets, gleaming solid oak hardwood floors (no carpet) and numerous architectural elements. Large light-filled LR/DR is open to impressive Kitchen. Both bedrooms are generous sized and abundant storage throughout the loft. HVAC replaced in 2020 (per Seller). Keystone Lofts is a charming boutique style building of only 31 units with onsite property manager. ALL UTILITIES INCLUDED IN HOA FEE: electricity, water, sewer, trash & internet! 1 assigned garage space, washer, dryer & refrigerator included. Four blocks from Minute Maid Park and walkable to Theater District, Toyota Center, Discovery Green, Market Sq Park, restaurants, bars and ALL Downtown attractions. HOA DOES NOT ALLOW ANY AIRBNB TYPE SHORT TERM RENTALS.

Investor Tools

$298,744

Estimated Property Value

$0Estimated Mortgage Balance

$298,744Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,914 /month

Positive

Cash Flow Estimate:

$638 /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

$603/month

$1,019/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,741

$298,744

2025

$56,761

$241,983

$298,744

Tax History

Year

Tax Paid

Assessed Value

2024

$5,741

$298,744

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

N/A

$298,744

100%

$0/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,830/mo

$1,019/mo

+$811/mo

7.4%

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