NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$295,476

NAL Estimated Property Value

854 Augusta Drive 854, Houston, TX, 77057

Off Market

2 Beds

3 Bath

1,560 Sq Ft

Condos / Townhouses

$220.51 / sqft

Built in 1978

Property Lead Type:

High EquityMove-In Ready

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Bathrooms Half 1

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDisposal, Electric Oven, Microwave, Electric Range, Free-Standing Range, Dryer, Refrigerator, Washer, Dishwasher, Washer/Dryer

FlooringTile, Wood

Exterior

Private Pool

Building Information

Year Built1978

Stories2

Garage Spaces2

Land Information

APN1100630000001

SubdivisionWoodway Point T/H Condo

Land UseResidential

Legal DescriptionUNT 220 BLDG J .007277 INT COMMON LAND & ELE WOODWAY POINT T/H CONDO

Census Tract431505

Assessed Land Value$56,140

Assessed Improvement Value$239,336

Assessment Year2025

About this property

Modern farmhouse–inspired corner unit with extensive 2021–2022 updates including new windows/screens, custom mahogany double front doors, antique doors, chic barnwood-look Italian tile floors, PEX plumbing, A/C, smoothed walls, fresh paint, new fence, and more! Stylish kitchen with stainless Bosch appliances; 2023 washer and dryer included. First-floor living features a spacious family room with wood-burning fireplace, dining area, and private courtyard leading to a two-car garage. Upstairs offers a serene primary suite with custom California Closet and a beautifully renovated bath, plus a generous secondary bedroom with ensuite. Community amenities include a sparkling pool, tennis court, and guest parking. Prime location near Memorial Park, the Galleria, and Houston Country Club. A rare, move-in-ready gem!

Investor Tools

$295,476

Estimated Property Value

$294,186Estimated Mortgage Balance

$1,290Estimated Equity

0% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,064 /month

Positive

Cash Flow Estimate:

$688 /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

$510/month

$705/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,641

$295,476

2025

$56,140

$239,336

$295,476

Tax History

Year

Tax Paid

Assessed Value

2024

$4,641

$295,476

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Rocket Mortgage Llc

Conventional

$310,250

First

Jul 6, 2023

Aug 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$294,186

$1,290

100%

$1,861/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,540/mo

$2,566/mo

$-1,026/mo

6.3%

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