2view

Owner Contacts

$583,909

NAL Estimated Property Value

1120 Texas Street 5A, Houston, TX, 77002

Off Market

2 Beds

2 Bath

2,057 Sq Ft

Condos / Townhouses

$276.62 / sqft

Built in 1995

Property Lead Type:

High Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Heating Central

Cooling

AppliancesWater Heater, Disposal, Electric Oven, Microwave, Electric Cooktop, Dryer, Refrigerator, Washer, Dishwasher, Washer/Dryer

FlooringTile, Wood

Exterior

Exterior FeaturesStorage

Building Information

Year Built1995

Land Information

APN1205880050001

SubdivisionKeystone Lofts Condo

Land UseResidential

Legal DescriptionUNIT A FLR 5 .0415 INT COMMON LAND & ELE KEYSTONE LOFTS CONDO

Census Tract100001

Assessed Land Value$110,943

Assessed Improvement Value$472,966

Assessment Year2025

About this property

One of a kind Downtown loft! Spectacular spacious corner unit with 17 windows, fabulous updates & finishes, 2 oversized parking spaces PLUS PRIVATE 442 SQ/FT (PER HOA DOCS) STORAGE SPACE. Unit boasts sensational natural light, open painted cement ceilings, solid oak hardwoods laid on diagonal (resealed April 2023), brick veneer walls, separate Study with built-ins, Utility Room with mop sink, custom light fixtures, tankless water heater & the list goes on! Large Kitchen has abundant storage & counter space, granite tops, SS appliances & glass mosaic backsplash. Updated Primary Bath has separate soaking tub & walk-in shower with dual heads and glass enclosure, dual sinks, replaced cabinetry & more. Monthly HOA fee of $1390 includes ALL UTILITIES; electricity, water, sewer, trash & fiber optic internet. Keystone Lofts is a small boutique building with only 31 units! Walkable to Theater District, Minute Maid Park, Discovery Green, Market Sq Park, MetroRail & all Downtown attractions.

Investor Tools

$583,909

Estimated Property Value

$283,497Estimated Mortgage Balance

$300,412Estimated Equity

51% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,503 /month

Positive

Cash Flow Estimate:

$1,168 /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

$954/month

$1,390/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$8,531

$583,909

2025

$110,943

$472,966

$583,909

Tax History

Year

Tax Paid

Assessed Value

2024

$8,531

$583,909

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Network Funding Lp

Conventional

$300,000

First

May 22, 2023

Jun 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$283,497

$300,412

51%

49%

$1,799/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,830/mo

$3,189/mo

$-1,359/mo

3.8%

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