Street View

1view

Owner Contacts

$580,000

1204 W 22nd Street D, Houston, TX, 77008

Off Market

3 Beds

4 Bath

2,402 Sq Ft

Single Family Residence

$274.73 / sqft

Built in 2023

Property Lead Type:

High Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 3

Bathrooms Half 1

Garage Available

Heating Central

Cooling

AppliancesENERGY STAR Qualified Appliances, Disposal, Convection Oven, Electric Oven, Microwave, Gas Range, Dishwasher

FlooringCarpet, Tile, Wood

Exterior

Exterior FeaturesBalcony

Lot Size1,651 sqft

Building Information

Year Built2022

Garage Spaces2

Land Information

APN1283700020004

Lot Number4

Land UseResidential

Legal DescriptionLT 4 BLK 1 BENYS ESTATE PAR R/P

Census Tract511202

Assessed Land Value$115,500

Assessed Improvement Value$416,822

Assessment Year2025

About this property

Discover the epitome of modern luxury in this newly constructed 3-bedroom 3.5 Bath, 3-story home by Stoneworks Builders in Greater Heights. With a contemporary design and functional elegance, this three-story property offers an open floor plan connecting living, dining, and kitchen areas. The kitchen features stainless steel appliances, quartz countertops, and a large island. The luxurious master suite includes double sinks, a soaking tub, a walk-in shower and walk-in closets. Engineered wood flooring adds warmth, while generous walk-in closets provide ample storage. Enjoy a front balcony and patio deck, perfect for relaxation and entertaining. Experience convenience, luxury, and comfort at its finest in this meticulously curated home.

Investor Tools

$580,000

Estimated Property Value

$0Estimated Mortgage Balance

$110,397Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,959 /month

Positive

Cash Flow Estimate:

$1,320 /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

$1,076/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$10,010

$532,322

2025

$115,500

$416,822

$532,322

Tax History

Year

Tax Paid

Assessed Value

2024

$10,010

$532,322

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Us Bank Na

Conventional

$484,000

First

Sep 27, 2024

Oct 2039

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$469,603

$110,397

19%

81%

$2,902/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,230/mo

$2,902/mo

$-672/mo

4.6%

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