New Construction
For Sale
$397,850
2022 Hampton Street A B, Houston, TX 77088
Two-story residences offer private yards, modern finishes, and open layouts near Oak Forest and The Heights.
Property Size2,656 SF
Price / SF$149.79
Days on Market173
Property Features for 2022 Hampton Street A B
General Information
Standard status
Active
Size
2,656 SF
Property subtype
Multi-Family
Units
Unit Mix
2 x 3BR/2.5BA
Multifamily Units
2
Additional Details
Highway Access
Yes
Taxes and HOA fees
Annual Taxes
$1,226
Amenities
Plank,Tile,Vinyl
Yes
3
Low-Emissivity Windows
Washer Hookup,Dryer Hookup
Builder
Granite Counters,Quartz Counters,Ceiling Fan(s)
Partial
Cleared,Near Public Transit
Insulated Doors
3720
Two
30x124
Appraiser
Paved
2656
Building Details
Building Size
2,656 SF
Year Built
2026
Buildings
1
Stories
2
Listing Agency:
Brazos Land Company
(713) 461-6800
Listed By:
Marian Agbatah
(281) 736-9579
Source:
Garygreene
Added: Mar 14
Changed: Sep 2
Last Checked: Sep 1 at 3:34PM
Displayed information is deemed reliable but is not guaranteed and should be independently verified. All listing content including descriptions, pricing, images are the copyrighted material of Brazos Land Company
Investment Insights
Based on property information with market context.
This 2,656-square-foot duplex contains two separate two-story residences, each with three bedrooms and 2.5 baths. Open-concept interiors connect the kitchens with the main living areas, while plank, tile, and vinyl flooring provide consistent, practical finishes. Kitchens include granite or quartz countertops and stainless steel appliances. Each unit also has a private yard, an upstairs primary suite with an en-suite bath and large closet, low-emissivity windows, and washer and dryer hookups.
Built in 2026, the property sits on a 3,720-square-foot lot measuring 30x124. Its Houston location is near Oak Forest and The Heights, with access to public transit and major routes including 610 and I-45. The two-unit configuration supports an owner-occupant arrangement with a separate residence or a conventional rental strategy, as described in the property information.
Built in 2026, the property sits on a 3,720-square-foot lot measuring 30x124. Its Houston location is near Oak Forest and The Heights, with access to public transit and major routes including 610 and I-45. The two-unit configuration supports an owner-occupant arrangement with a separate residence or a conventional rental strategy, as described in the property information.
Key Highlights
- Two‑unit duplex with 2,656 SF of building area
- Each unit offers 3 bedrooms and 2.5 baths across two stories
- Built in 2026 on a 3,720‑square‑foot lot
Financial Insights
Estimated NOI and Cap Rate
NOI = area × lease_rate × (100 − vacancy) / 100 × (1 − expense_ratio). Net Operating Income — what the owner takes home each year before mortgage payments and income tax. Effective rent (asking rent minus vacancy losses) minus operating costs (taxes, insurance, maintenance, management).
NOI / Yr
$34,787
Cap rate = NOI / list price × 100. Capitalization rate — annual return on a fully cash purchase, before financing. NOI divided by price. Higher means more income per dollar invested, but usually also more risk or older condition. 5–8% is typical for stabilized commercial property; double digits often signal distressed deals.
Cap Rate
8.74%
Suggested Prices Based on Cap Rates
Cap rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$695,740
$695.7K
Cap Rate 7%
$496,957
$497.0K
Cap Rate 9%
$386,522
$386.5K
Market Conditions
NOI Build-Up for 2,656 SF
Vacancy — income lost from leasable area expected to sit empty during the year, subtracted from gross rent.
EGI (Effective Gross Income) — gross rent minus vacancy losses, the realistic income before paying operating costs.
OpEx (Operating Expenses) — recurring costs to operate the property (property tax, insurance, utilities, maintenance, management); excludes financing and capital improvements.
NOI (Net Operating Income) — income a property generates after operating costs but before financing and taxes.
Gross rent
$52.6K $19.80/SF
− Vacancy
−$2.9K −$1.09/SF
EGI
$49.7K $18.71/SF
− OpEx
−$14.9K −$5.61/SF
NOI
$34.8K $13.10/SF
Area
Houston, TX
Vacancy
5.50%
Lease Rate
$19.80 /SF/Yr
Expense Ratio
30.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$695,740
Cap Rate 7%
$496,957
Cap Rate 9%
$386,522
Alternative Uses
Best Use
Multifamily LT 5
$497.0K
$434.8K – $579.8K
NOI $34,787 @ 7.0% cap · market cap 8.74%
Second Best
Apartment 5plus
$429.9K
$376.1K – $501.5K
NOI $30,090 @ 7.0% cap · market cap 7.56%
Theoretical Best
Office A
$683.0K
$597.6K – $796.8K
NOI $47,808 @ 7.0% cap · market cap 12.02%
Zoning and permitted uses should be independently verified with authorities.
Property Analytics
Current Use
Lease Details
2
Residential units
Yes
Highway access
Location Intelligence
Trade Area within ½ mile
211
Businesses Nearby
Explore this area
Business Placement
Demographics for 77088, TX
54,320
Population
18,500
Households
2.9
Avg Household Size
35
Median Age
13%
College-Educated
72%
High-School Grad
11.1 sq mi
ZIP Area
4,894
Density / Sq Mi
$52,549
Median Household Income
$32,015
Median Earnings
$1,177
Median Rent
$173,900
Median Home Value
Market
Vacancy Rate% for Multifamily in South region
Questions? Ask Rey
Realmo’s AI knows this listing — price, zoning, demand, history. Ask anything.
Frequently Asked Questions
What type of property is this?
Duplex - Two-story residences offer private yards, modern finishes, and open layouts near Oak Forest and The Heights.
Where is this duplex located?
The property is located at 2022 Hampton Street A B Houston, TX.
What is the asking price?
The asking price for this property is $397,850.
What are key features of this property?
This property features: Two‑unit duplex with 2,656 SF of building area; Each unit offers 3 bedrooms and 2.5 baths across two stories; Built in 2026 on a 3,720‑square‑foot lot
