1view

Owner Contacts

$392,000

NAL Estimated Property Value

1922 Prospect St, Houston, TX, 77004

Off Market

2 Beds

2 Bath

1,945 Sq Ft

$215.89 / sqft

Built in 2002

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDisposal, Convection Oven, Trash Compactor, Microwave, Gas Range, Dryer, Refrigerator, Washer, Dishwasher

FlooringCarpet, Tile, Wood

Exterior

Exterior FeaturesBalcony

Lot Size1,999 sqft

Building Information

Year Built2002

Garage Spaces2

Land Information

APN1220770010030

Lot Number30

SubdivisionProspect Street T/H

Land UseResidential

Legal DescriptionLT 30 BLK 1 PROSPECT STREET T/H

Census Tract312602

Assessed Land Value$138,400

Assessed Improvement Value$217,556

Assessment Year2025

About this property

Pristine upgraded 3 story townhome in sought after Museum District! Located on a quiet gated complex & near downtown & Medical center. Walking distance to Houston's museums & a 12 minutes walk to Hermann Park. 1st floor has direct access to green space & a full bedroom & bath. 2nd floor is perfect for entertaining with extra windows allowing abundant natural light & flowing into the dining room & kitchen. Third floor features the primary bedroom with in-suite bath & large walk-in closet, utility room conveniently located next to primary bedroom, & loft area with walk-in closet that could be an additional bedroom, office, or exercise room. Enjoy the view & being outdoors while staying in the shade on the 3rd floor balcony. Master bathroom was completely remodeled. Surround sound system & appliances included! One owner only. Enjoy large backyard-like common area, a feature unique to this community. Guest parking inside gate.

Investor Tools

$392,000

Estimated Property Value

$389,930Estimated Mortgage Balance

$2,070Estimated Equity

0% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,519 /month

Positive

Cash Flow Estimate:

$840 /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

$590/month

$3,150/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,124

$355,956

2025

$138,400

$217,556

$355,956

Tax History

Year

Tax Paid

Assessed Value

2024

$5,124

$355,956

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Sfmc Lp

Conventional

$396,316

First

Jun 10, 2025

Jul 2055

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$389,930

$3,070

99%

$2,377/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,307/mo

$5,527/mo

$-4,220/mo

4.0%

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