$967,638
NAL Estimated Property Value232 W 24th Street, Houston, TX, 77008
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
Exterior
Lot Size3,276 sqft
Building Information
Year Built2023
Garage Spaces2
Land Information
APN0200400000068
Lot Number16
SubdivisionHouston Heights
Land UseResidential Single Family
Legal DescriptionLT 16 BLK 44 HOUSTON HEIGHTS
Census Tract511501
Assessed Land Value$311,125
Assessed Improvement Value$656,513
Assessment Year2025
About this property
232 W. 24th St…a terrific opportunity for new construction in the Heights on an oversized prime 9,825 sf lot (per HCAD). Not located in a historic district. Alley access as well along with 2 driveway aprons from the street. Curbed and guttered street with sidewalks. 2 bedroom/1 bath cottage in back being conveyed in its present condition. Close to Heights area shops, restaurants, trails and entertainment with a convenient location to downtown.
Investor Tools
$967,638
Estimated Property Value
$623,587Estimated Mortgage Balance
$344,051Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,806 /month
Positive
Cash Flow Estimate:
$1,935 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,544/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$13,692
$967,638
2025
$311,125
$656,513
$967,638
No
Tax History
Year
Tax Paid
Assessed Value
2024
$13,692
$967,638
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Imperial Mortgage Inc
Conventional
$650,000
No
First
Feb 20, 2024
Mar 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$623,587
$344,051
35%
64%
$3,898/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,230/mo
$3,898/mo
$-1,668/mo
2.8%
