thank you

Your email has been sent.

3121 & 3123 Isabella 3121 Isabella St 8 Unit Apartment Building $639,000 ($79,875/Unit) Houston, TX 77004


INVESTMENT HIGHLIGHTS
- Fully Occupied
- Conveniently located
- Recently Updated
EXECUTIVE SUMMARY
8 Units all 1 bedroom 1 bath room. 2 buildings each with 4 units.
FINANCIAL SUMMARY (ACTUAL - 2022) |
ANNUAL | ANNUAL PER SF |
---|---|---|
Gross Rental Income |
$74,865
![]() |
$18.57
![]() |
Other Income |
$3,203
![]() |
$0.79
![]() |
Vacancy Loss |
-
![]() |
-
![]() |
Effective Gross Income |
$78,068
![]() |
$19.36
![]() |
Taxes |
-
![]() |
-
![]() |
Operating Expenses |
-
![]() |
-
![]() |
Total Expenses |
$29,832
![]() |
$7.40
![]() |
Net Operating Income |
$48,236
![]() |
$11.96
![]() |
FINANCIAL SUMMARY (ACTUAL - 2022)
Gross Rental Income | |
---|---|
Annual | $74,865 |
Annual Per SF | $18.57 |
Other Income | |
---|---|
Annual | $3,203 |
Annual Per SF | $0.79 |
Vacancy Loss | |
---|---|
Annual | - |
Annual Per SF | - |
Effective Gross Income | |
---|---|
Annual | $78,068 |
Annual Per SF | $19.36 |
Taxes | |
---|---|
Annual | - |
Annual Per SF | - |
Operating Expenses | |
---|---|
Annual | - |
Annual Per SF | - |
Total Expenses | |
---|---|
Annual | $29,832 |
Annual Per SF | $7.40 |
Net Operating Income | |
---|---|
Annual | $48,236 |
Annual Per SF | $11.96 |
PROPERTY FACTS
Price | $639,000 | Building Class | C |
Price Per Unit | $79,875 | Building Size | 4,032 SF |
Sale Type | Investment | Average Occupancy | 100% |
No. Units | 8 | No. Stories | 2 |
Property Type | Multifamily | Year Built | 1946 |
Property Subtype | Apartment | Opportunity Zone |
Yes
|
Apartment Style | Garden |
Price | $639,000 |
Price Per Unit | $79,875 |
Sale Type | Investment |
No. Units | 8 |
Property Type | Multifamily |
Property Subtype | Apartment |
Apartment Style | Garden |
Building Class | C |
Building Size | 4,032 SF |
Average Occupancy | 100% |
No. Stories | 2 |
Year Built | 1946 |
Opportunity Zone |
Yes |
UNIT MIX INFORMATION
DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
---|---|---|---|
1+1 | 8 | $850.00 | - |
1 of 1
Bike Score®
Very Bikeable (76)
PROPERTY TAXES
Parcel Number | 0611680350012 | Improvements Assessment | $126,750 (2024) |
Land Assessment | $75,675 (2024) | Total Assessment | $202,425 (2024) |
PROPERTY TAXES
Parcel Number
0611680350012
Land Assessment
$75,675 (2024)
Improvements Assessment
$126,750 (2024)
Total Assessment
$202,425 (2024)
1 of 2
VIDEOS
3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by

3121 & 3123 Isabella | 3121 Isabella St
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.