161Days on Market

1view

$325,000

1138 W 25th St Unit F, Houston, TX, 77008

$366,133 ARV

On Market

2 Beds

2 Bath

1,196 Sq Ft

Condos / Townhouses

$271.74 / sqft

Built in 2004

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Garage Available

Heating Central

Cooling

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

FlooringCarpet, Tile, Wood

Exterior

Exterior FeaturesBalcony

Lot Size1,821 sqft

Building Information

Year Built2004

Garage Spaces2

Land Information

APN1227890010029

Lot Number29

SubdivisionWest Twenty Fourth St Sq R/P 2

Land UseResidential

Legal DescriptionLT 29 BLK 1 WEST TWENTY FOURTH ST SQ R/P 2

Census Tract511202

Assessed Land Value$127,540

Assessed Improvement Value$176,491

Assessment Year2025

About this property

Perfect townhome in desirable Shady Acres! This freshly painted 2/2 has an ideal floorplan to suit a variety of needs. First floor includes sizable guest room and full bath. Upstairs note the lovely kitchen with updated tile flooring and backsplash. Just off the kitchen is the living and dining spaces, which feature soaring ceilings and a private balcony. The primary suite is generously sized and includes a walk-in closet and ensuite bath. Refrigerator, washer and dryer are included. This wonderfully located home is only moments away from amazing restaurants, grocery, entertainment, and the White Oak Hike and Bike Trail!

Investor Tools

$134,048Estimated Mortgage Balance

$182,952Estimated Equity

58% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

$366,133

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,950 /month

Positive

Cash Flow Estimate:

$650 /month

Interested in this property?

Rachel Solar

Martha Turner Sotheby's International Realty

Contact

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$646/month

$2,300/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,168

$304,031

2025

$127,540

$176,491

$304,031

Tax History

Year

Tax Paid

Assessed Value

2024

$6,168

$304,031

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Sweetwater Home Finance Of Houston Inc

Conventional

$173,000

First

Nov 10, 2015

Dec 2045

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$134,048

$187,952

58%

42%

$1,038/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,690/mo

$3,338/mo

$-1,648/mo

6.4%

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