2view

Owner Contacts

$302,190

NAL Estimated Property Value

1120 Texas Street 8D, Houston, TX, 77002

Off Market

1 Beds

1 Bath

1,329 Sq Ft

$232.51 / sqft

Built in 1995

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 1

Bathrooms Full 1

Heating Central

Cooling

AppliancesENERGY STAR Qualified Appliances, Water Heater, Disposal, Electric Oven, Microwave, Electric Cooktop, Dryer, Refrigerator, Washer, Dishwasher, Washer/Dryer

FlooringTile, Wood

Building Information

Year Built1995

Land Information

APN1205880080004

SubdivisionKeystone Lofts Condo

Land UseResidential

Legal DescriptionUNIT D FLR 8 .0284 INT COMMON LAND & ELE KEYSTONE LOFTS CONDO

Census Tract100001

Assessed Land Value$57,416

Assessed Improvement Value$244,774

Assessment Year2025

About this property

Fantastic spacious 1/1 at Downtown’s Keystone Lofts, a small boutique building of only 31 units! Desirable floor plan with large open LR/DR/Kitchen, roomy separate bedroom with amazing walk-in closet & updated Bath which can be entered from unit Hallway or Bedroom. Current owner replaced all Kitchen appliances, washer & dryer & installed tankless water heater in 2018. Bath updated with large walk-in shower with bench & frameless glass. Architectural elements include exposed cement columns, painted exposed cement ceiling, crown molding, solid oak hardwoods & more! HOA FEE INCLUDES ALL UTILITIES; electricity, water, sewer, trash & fiber optic internet. 1 oversized assigned garage space. 2 blocks to MetroRail and walkable to Minute Maid Park, Market Sq Park, Discovery Green Park, Toyota Center, Theater District, restaurants, bars & all Downtown attractions. Building allows 2 pets up to 25 lb max weight. No short term AirBNB type rentals allowed.

Investor Tools

$302,190

Estimated Property Value

$264,390Estimated Mortgage Balance

$37,800Estimated Equity

12% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,854 /month

Positive

Cash Flow Estimate:

$618 /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

$610/month

$897/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,809

$302,190

2025

$57,416

$244,774

$302,190

Tax History

Year

Tax Paid

Assessed Value

2024

$5,809

$302,190

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Loanpeople Llc

Fha

$279,303

Yes

First

Jun 2, 2023

Jul 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$264,390

$37,800

12%

87%

$1,675/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,530/mo

$2,572/mo

$-1,042/mo

6.1%

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