NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$545,000

NAL Estimated Property Value

113 Roy St, Houston, TX, 77007

Off Market

4 Beds

4 Bath

2,806 Sq Ft

Condos / Townhouses

$1.3 / sqft

Built in 2005

Property Lead Type:

Absentee Owner

Highlights

Interior

Bedrooms 4

Bathrooms Full 3

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDisposal, Gas Oven, Microwave, Gas Cooktop, Refrigerator, Dishwasher

FlooringTile, Wood

Exterior

Exterior FeaturesBalcony

Lot Size1,973 sqft

Building Information

Year Built2005

Garage Spaces2

Land Information

APN1257610010001

Lot Number1

SubdivisionRoy Street Place

Land UseResidential

Legal DescriptionLT 1 BLK 1 ROY STREET PLACE

Census Tract510803

Assessed Land Value$226,796

Assessed Improvement Value$318,204

Assessment Year2025

About this property

Excellent Condition, Rare 4 bedroom, 3.5 Baths, w/1st FLOOR LIVING RM, DINING & KITCHEN. Gated courtyard opens into this traditional home w/open Floorplan. Custom finishes include gourmet kitchen w/stainless appliances, granite counters, under cabinet lighting. Custom addition to kitchen area includes extra counter space & cabinets w/wine refrigerator. 12ft ceilings w/Crown Molding, 3-sided gaslog fireplace. Plantation Shutters on all Windows. Beautiful Hardwood floors throughout. 2nd Floor Large Master w/ coffee bar, balcony & spa-like bath w/Large Shower w/seamless glass, large soaking tub, & his/her closets. 2nd Floor also has 2 secondary Bdrm's & full bath, & Utility Room; 3rd Floor has 4th Bdrm, Study/Game Room, full bath and 3 storage areas. Close to Memorial Park & Downtown, all on quiet street. Jog/bike to Buffalo Bayou trails. Walk to coffee/dining. Has street parking with curbs/sidewalks. *NEVER flooded during Harvey; never lost power during Harvey or 2021 winter storm!!

Investor Tools

$545,000

Estimated Property Value

$475,154Estimated Mortgage Balance

$69,846Estimated Equity

15% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,270 /month

Positive

Cash Flow Estimate:

$1,090 /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

$991/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$9,171

$545,000

2025

$226,796

$318,204

$545,000

Tax History

Year

Tax Paid

Assessed Value

2024

$9,171

$545,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Freedom Mortgage Corp

Conventional

$490,500

First

Aug 30, 2024

Oct 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$475,154

$86,846

15%

87%

$2,941/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$3,340/mo

$2,941/mo

+$399/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