B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$419,000

NAL Estimated Property Value

2605 Calumet St Apt 6, Houston, TX, 77004

Off Market

2 Beds

2 Bath

2,072 Sq Ft

Condos / Townhouses

$158.78 / sqft

Built in 2005

Property Lead Type:

Absentee Owner

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDisposal, Ice Maker, Gas Oven, Microwave, Gas Cooktop, Dishwasher, Washer/Dryer

FlooringCarpet, Laminate, Tile

Exterior

Exterior FeaturesBalcony

Lot Size1,477 sqft

Building Information

Year Built2005

Garage Spaces1

Land Information

APN1247840010006

Lot Number6

SubdivisionCalumet Drive Lofts

Land UseResidential

Legal DescriptionLT 6 BLK 1 CALUMET DRIVE LOFTS

Census Tract313000

Assessed Land Value$70,767

Assessed Improvement Value$259,671

Assessment Year2025

About this property

Welcome to this 2 bedroom, 2 bath townhome perfectly located only minutes from the Museum District, Med Center, Hermann Park, UH, downtown, major freeways & more! The home boasts a modern open design with an extra-large living area fitted with soaring ceilings, tons of natural light, a large peninsula kitchen countertop, pine wood flooring, and a covered patio! The private owner's suite is located on the 3rd floor. Your Guest bedroom with a full bath is on the 1st floor. Plenty of vehicle space in your 2-car attached garage. Close by is an area park with a paved walking trail & tons of green space next to the community. Popular eateries & nightlife nearby. This won't last long!!

Investor Tools

$419,000

Estimated Property Value

$244,941Estimated Mortgage Balance

$174,059Estimated Equity

35% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,514 /month

Positive

Cash Flow Estimate:

$838 /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

$757/month

$115/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,984

$330,438

2025

$70,767

$259,671

$330,438

Tax History

Year

Tax Paid

Assessed Value

2024

$6,984

$330,438

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

J S C Federal Credit Union

Conventional

$259,200

First

May 31, 2023

Jun 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$244,941

$132,059

35%

58%

$1,555/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,307/mo

$1,670/mo

$-363/mo

3.7%

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