NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$657,000

NAL Estimated Property Value

2201 Yupon St, Houston, TX, 77006

Off Market

4 Beds

4 Bath

2,522 Sq Ft

Condos / Townhouses

$182.39 / sqft

Built in 1997

Property Lead Type:

Absentee OwnerHigh Equity

Highlights

Interior

Bedrooms 4

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDisposal, Microwave, Dryer, Refrigerator, Washer, Dishwasher

FlooringCarpet, Tile, Wood

Exterior

Exterior FeaturesBalcony

Lot Size1,616 sqft

Building Information

Year Built1997

Stories3

Garage Spaces1

Land Information

APN0382560000006

SubdivisionCherryhurst

Land UseResidential

Legal DescriptionTR 1B BLK 21 CHERRYHURST

Census Tract410402

Assessed Land Value$153,425

Assessed Improvement Value$322,337

Assessment Year2025

About this property

Darling brick townhome in the heart of Montrose, walking distance to Cherryhurst Park (great for tennis, picnic, playground or dogs). Offers incredible layout, 4BR, 3.5BA, 2 balconies, backyard, PRIVATE DRIVEWAY & NO HOA. 1st floor features 2 secondary bedrooms, spacious full bath, utility room & backyard. Excellent opportunity for passive income! Current owner previously rented 1st floor via Airbnb to generate an annualized average income >$10k. 2nd floor features bright and well-appointed living room w/marble surround fireplace, floor-to-ceiling windows, hardwood floors and inviting layout, perfect for entertaining. 3rd floor features expansive primary suite w/cathedral ceilings, private balcony, spa-like bathroom (upgraded in 2016) & two walk-in closets any fashionista will be impressed. 4th bedroom & full bath in the hallway completes the 3rd floor. Plenty of street parking for guests and an unbeatable location, close to highways, Downtown, Buffalo Bayou, Med Center & much more!

Investor Tools

$657,000

Estimated Property Value

$322,424Estimated Mortgage Balance

$334,576Estimated Equity

51% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,942 /month

Positive

Cash Flow Estimate:

$1,314 /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

$853/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,951

$475,762

2025

$153,425

$322,337

$475,762

Tax History

Year

Tax Paid

Assessed Value

2024

$6,951

$475,762

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Republic State Mortgage Co

Conventional

$360,000

First

Dec 9, 2020

Jan 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$322,424

$347,576

51%

49%

$2,159/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,580/mo

$2,159/mo

+$421/mo

4.7%

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