B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$338,381

NAL Estimated Property Value

2322 Bastrop St, Houston, TX, 77004

Off Market

2 Beds

2 Bath

1,608 Sq Ft

Condos / Townhouses

$1.55 / sqft

Built in 2007

Property Lead Type:

Absentee OwnerHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesENERGY STAR Qualified Appliances, Water Heater, Disposal, Gas Oven, Microwave, Gas Range, Dryer, Refrigerator, Washer, Dishwasher

FlooringTile, Wood

Exterior

Exterior FeaturesBalcony

Lot Size1,956 sqft

Building Information

Year Built2007

Garage Spaces1

Land Information

APN1277200010051

Lot Number51

SubdivisionHutchins Street

Land UseResidential

Legal DescriptionLT 51 BLK 1 HUTCHINS STREET SQUARE RP

Census Tract312300

Assessed Land Value$75,269

Assessed Improvement Value$263,112

Assessment Year2025

About this property

FULLY FURNISHED Townhouse In Hutchins Street Square Subdivision - A Gated Community. Just Minutes From Downtown And Medical Center. This Beauty Features An Open Floor Plan That Allows for Maximum Entertaining! The Kitchen Is A Chef's' Dream With Plenty Of Beautiful Cabinets, HUGE Island, GRANITE Countertops, Stainless Steel Appliances, WINE FRIDGE, And Breakfast Bar! Great Formal Dining Room (CUSTOM FURNITURE) That Easily Seats 8! REMARKABLE Family Room With Tray Ceiling & Over-Sized Windows To Bring In The Natural Lighting! Balcony Is On Second Floor, Right Off Of Family Room! Living Areas Are Tile & Wood Flooring, NO CARPET! Private Primary Suite On The Third Floor With A Large Walk-In Closet! Primary Bathroom Has Double Sinks And A IMMENSE Shower! Secondary Bedroom On The First Floor With A Full Bathroom. Private, Fenced Back Patio For Outdoor Entertaining! Bonus Features: Tankless Water Heater, High Ceilings, & Community Green Space. Houston ISD! HURRY WILL NOT LAST LONG!

Investor Tools

$338,381

Estimated Property Value

$191,819Estimated Mortgage Balance

$146,562Estimated Equity

43% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,030 /month

Positive

Cash Flow Estimate:

$677 /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

$518/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,530

$338,381

2025

$75,269

$263,112

$338,381

Tax History

Year

Tax Paid

Assessed Value

2024

$4,530

$338,381

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Fairway Independent Mortgage Corp

Conventional

$235,920

First

May 10, 2017

Jun 2047

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$191,819

$146,562

43%

57%

$1,415/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,307/mo

$1,415/mo

$-108/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