NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$515,658

NAL Estimated Property Value

117 Roy Street, Houston, TX, 77007

Off Market

3 Beds

4 Bath

2,216 Sq Ft

Condos / Townhouses

$194.95 / sqft

Built in 2005

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 3

Bathrooms Half 1

Garage Available

Heating Central

Cooling

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

FlooringTile, Wood

Exterior

Exterior FeaturesBalcony

Lot Size1,525 sqft

Building Information

Year Built2005

Garage Spaces2

Land Information

APN1257610010011

Lot Number11

SubdivisionRoy Street Place

Land UseResidential

Legal DescriptionLT 11 BLK 1 ROY STREET PLACE

Census Tract510803

Assessed Land Value$201,508

Assessed Improvement Value$314,150

Assessment Year2025

About this property

Welcome home to 117 Roy Street! This 3 story townhome boasts 3 bedroom and 3.5 bathrooms! Just painted (March 2026) and new HVACS (2025) and ready for the new owner! Spacious 1st bedroom with ensuite bathroom and access to the back patio! Room would be a great office. 2nd floor living features large living room with wall of windows, gas log fireplace, plus access to the balcony. Cooks kitchen with stainless steal appliances, granite countertops and back splash, and breakfast room! Laundry and guest powder room on 2nd floor. 3rd floor sizable primary with high ceilings, wall of windows, ensuite bathroom with dual sinks, soaking tub, and separate walk in shower, plus nice sized closet! Secondary bedroom up with ensuite bath! Gleaming hardwood floors through out! No carpet! Attached 2 car garage was freshly painted (2026)! Walking distance to park! Bike/walk to Memorial Park! No maint fee! This townhome is in a great location and close to all Houston has to offer!

Investor Tools

$515,658

Estimated Property Value

$305,456Estimated Mortgage Balance

$210,202Estimated Equity

40% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,094 /month

Positive

Cash Flow Estimate:

$1,031 /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

$1,071/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$10,271

$515,658

2025

$201,508

$314,150

$515,658

Tax History

Year

Tax Paid

Assessed Value

2024

$10,271

$515,658

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Fairway Independent Mortgage Corp

Conventional

$332,000

First

Feb 4, 2022

Mar 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$305,456

$210,202

40%

59%

$1,991/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,580/mo

$1,991/mo

+$589/mo

6.0%

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