Street View

B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$535,000

NAL Estimated Property Value

24 Waugh Drive A, Houston, TX, 77007

Off Market

3 Beds

4 Bath

2,907 Sq Ft

Condos / Townhouses

$170.28 / sqft

Built in 2001

Property Lead Type:

High Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 3

Bathrooms Half 1

Indoor Fireplace

Garage Available

Heating Central

Cooling

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

FlooringCarpet, Tile, Wood

Exterior

Exterior FeaturesBalcony

Lot Size3,886 sqft

Building Information

Year Built2001

Garage Spaces1

Land Information

APN1217150010026

Lot Number26

SubdivisionWaugh Drive T/H

Land UseResidential

Legal DescriptionLT 26 BLK 1 WAUGH DRIVE T/H

Census Tract510702

Assessed Land Value$303,288

Assessed Improvement Value$231,712

Assessment Year2025

About this property

Corner unit townhome with outstanding yard and side patio in a controlled access gated community! Lead-glass door opens to a welcoming foyer, guest bedroom or home office with a full bath & 2 closets on the first floor. Open second floor living area with huge kitchen, dining area, half bath & living room with built-ins & gas/granite fireplace, and outdoor patio. Main bedroom has downtown views, whirlpool tub, glass shower, spacious walk-in closet, and near the laundry room. Natural light and Plantation shutters throughout the house! Newer HVAC units, New roof in 2021, and entire house freshly painted 2022. Charming patio & landscaped and gated yard. Guest parking and common park area within the community.

Investor Tools

$535,000

Estimated Property Value

$324,519Estimated Mortgage Balance

$210,481Estimated Equity

39% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,210 /month

Positive

Cash Flow Estimate:

$1,070 /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

$1,132/month

$2,693/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$10,907

$535,000

2025

$303,288

$231,712

$535,000

Tax History

Year

Tax Paid

Assessed Value

2024

$10,907

$535,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Rocket Mortgage Llc

Conventional

$335,000

First

Aug 27, 2024

Aug 2044

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$324,519

$210,481

39%

61%

$2,009/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,580/mo

$4,702/mo

$-2,122/mo

5.8%

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