Sign Up Successful!
You now have access to more from Realmo!
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    5 Estelle St Houston, TX 77003

    • Apartment buildings
    • 3,140 SF
    For Sale
    View listing
    $899,995
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Apartment buildings

    Property Details for 5 Estelle St

    Year built
    1938
    Property size
    3,140 SF
    Property type
    Apartment buildings

    Description

    This exceptional 5-unit apartment building presents a compelling investment opportunity in Houston's vibrant East Downtown (EaDo) neighborhood. Located at 5 Estelle St, this stabilized property boasts 3,140 square feet across two 2-story buildings situated on a 5,000 square foot lot. Completely renovated in 2022, the property features a new roof, HVAC system, windows, and water heaters, ensuring minimal maintenance and long-term value. All five units are fully furnished and currently enjoy 80% occupancy, generating a strong monthly income stream. The property's prime location offers easy access to downtown Houston, trendy restaurants, shops, and newly developed areas, attracting high-quality tenants. This turnkey investment is ideal for those seeking immediate cash flow and significant appreciation potential in one of Houston's fastest-growing neighborhoods. Built in 1938, the property's recent comprehensive renovation ensures modern amenities and a hassle-free ownership experience. The Harris County property (APN: 0071260080006) offers a value-add opportunity with potential for further income growth. This is a rare chance to acquire a fully furnished, income-producing asset in a highly desirable location. The asking price is $899,995, representing a strong return on investment in a rapidly appreciating market.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Houston
    County
    Harris
    State
    Texas
    Longitude
    -95.332
    Latitude
    29.7493

    Comparable in this City

    • Value Estimation
      $310,000
      2,900 SF

      1 Sidney St, Unit 6

      APARTMENT HOUSE (5+ UNITS) • 2,900 SF
      1 Sidney St, Houston, TX 77003-1975
      View Details
    • Value Estimation
      $325,000
      6,584 SF

      4309 Wilmer St, Unit 7

      APARTMENT HOUSE (5+ UNITS) • 6,584 SF
      4309 Wilmer St, Houston, TX 77003-2741
      View Details
    • Value Estimation
      $330,000
      2,600 SF

      536 Milby St, Unit 4

      APARTMENT HOUSE (5+ UNITS) • 2,600 SF
      536 Milby St, Houston, TX 77003-1368
      View Details
    • Value Estimation
      $380,000
      3,000 SF

      225 Everton St, Unit 4

      APARTMENT HOUSE (5+ UNITS) • 3,000 SF
      225 Everton St, Houston, TX 77003-1845
      View Details
    • Value Estimation
      $315,000
      3,952 SF

      305 Roberts St, Unit 10

      APARTMENT HOUSE (5+ UNITS) • 3,952 SF
      305 Roberts St, Houston, TX 77003-2405
      View Details
    • Value Estimation
      $280,000
      840 SF

      3801 Fox St, Unit 10

      APARTMENT HOUSE (5+ UNITS) • 840 SF
      3801 Fox St, Houston, TX 77003-1361
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      32,162 SF

      EADO Mixed-Use Development Site

      Prime Houston location, 32,162 sq ft, 300 keys.
      2501 Jefferson St, Houston, TX 77003
      View Details
    • $435,000

      Multifamily Property in Houston

      Multifamily property featuring a fourplex and additional units.
      134 N Milby St, Houston, TX 77003
      View Details
    • $899,995
      3,140 SF

      Houston Multifamily Investment Opportunity

      5-Unit Apartment Building, EaDo, TX
      5 Estelle St, Houston, TX 77003
      View Details
    • $325,000
      1,624 SF

      Three-Story Unit Near Daikin Park

      Classy 2-bedroom unit with updated floors and gated garage.
      2422 Navigation Blvd, Houston, TX 77003
      View Details
    • $799,995

      EaDo Income-Generating Multifamily Property

      Newly renovated, fully furnished 5-unit building in prime Houston location.
      5 Estelle St, Houston, TX 77003
      View Details
    • $260,000

      Unique Corner Unit with Loft

      Two-bedroom corner unit with skyline views and covered parking.
      1312 Live Oak St, Houston, TX 77003
      View Details

    Similar Nearby for Lease

    • $1,445 /Mo

      Houston Apartment for Rent

      Apartment for rent in Houston, Texas.
      2425 Bell St, Houston, TX 77003
      View Details
    • $28 SF/Yr
      2,284 SF

      Canal Street Office Opportunity

      Prime Eado location, 1,040 sq ft available
      2617 Canal St, Houston, TX 77003
      View Details
    • Contact for pricing
      55,000 SF

      Houston EaDo Creative Office Space

      Prime EaDo location, flexible spaces available
      2710 Mckinney St, Houston, TX 77003
      View Details
    • Contact for pricing
      320,000 SF

      East Blocks: Prime Houston Space

      Modern Houston Office & Distribution Space
      2215 Mckinney St, Houston, TX 77003
      View Details
    • Contact for pricing
      18,300 SF

      Navigation Place: Houston Retail Space

      Prime Houston Retail, Multiple Suites Available
      2929 Navigation Blvd, Houston, TX 77003
      View Details
    • $25 SF/Yr
      5,591 SF

      Houston Medical Office Building

      5,591 SF Freestanding Medical Office
      3150 Polk St, Houston, TX 77003
      View Details
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    5 Estelle St
    Houston, TX 77003
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Google sign-in failed. Please try again or use another login method.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.