Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours
Gallery image 2
Gallery image 3
Gallery image 4
Gallery image 5

$410,000

NAL Estimated Property Value

77 Chelsea Blvd, Houston, TX, 77006

Off MarketInfo
Beds3 Beds
Baths3 Bath
Baths1,822 Sq Ft
Condos / TownhousesCondos / Townhouses
price_per_sqft$219.48 / sqft
Year BuiltBuilt in 1979

Property Lead Type:

Absentee Owner

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Dishwasher, Washer/Dryer
FlooringWood

Building Information

Year Built1979
Stories2
Garage Spaces2

Land Information

APN0521930030005
SubdivisionChelsea T/H U/R
Land UseResidential
Legal DescriptionUNIT 77 CHELSEA T/H U/R
Census Tract411902
Assessed Land Value$74,578
Assessed Improvement Value$317,937
Assessment Year2025

About this property

Fabulous home in heart of the Museum District, minutes from Medical Center, downtown, art venues, trendy restaurants! Chef’s island kitchen w/stainless appliances, granite countertops & specialty lighting everywhere. Home remodeled including kitchen, master bath & closet, & other baths. Property features large fenced patio, shades, wood floors, 10’ ceilings on 1st floor, raised ceiling master bedroom & bath, natural light. Primary & 1 bedroom complete w/ensuite baths. You’ll feel right at home!

Investor Tools

Property Icon
$410,000
Estimated Property Value
$401,491Estimated Mortgage Balance
$8,509Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,460 /month
Positive
Cash Flow Estimate:
$820 /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
$855/month
$378/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,213
$392,515
2025
$74,578
$317,937
$392,515
No

Tax History

Year
Tax Paid
Assessed Value
2024
$8,213
$392,515

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
J Friedman Inc
Conventional
$340,000
No
First
May 20, 2016
Jun 2046

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$401,491
N/A
0%
98%
$2,849/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,580/mo
$3,227/mo
$-647/mo
7.6%

Learn About the Market: Opportunity in Houston

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

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 Texas Explore This Area
Population Growth

Population Growth

~1.2%

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$261,700

Unemployment Rate

Unemployment Rate

4.10%

Price Trend

Price Trend

~2–4% YoY growth

New Permits

New Permits

~6,800 units

City: Houston

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

77 Chelsea Blvd | Property Details | No Agent List