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

    1301 Vassar St, Unit 22 Houston, TX 77006-6057

    • Garden apartment buildings
    • 27,421 SF
    • 0.48 lot acres
    OFF-MARKET
    Value Estimations
    $1,110,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US82-4891690
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.

    Current Use by Public Records

    • Pyranak Design Group / Architect

    Property Details for 1301 Vassar St

    Year built
    1960
    Construction
    BRICK
    Lot size
    0.48 lot acres
    Property size
    27,421 SF
    Property type
    Garden apartment buildings
    APN
    651080030001
    APU
    651080030001

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $940,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $1,276,000
      Market price range: $1.28M - $2.82M

    Get a detailed, property-specific valuation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    Houston
    County
    Harris
    State
    Texas
    Longitude
    -95.3949
    Latitude
    29.7305
    CBSA code
    26420
    CBSA name
    HOUSTON-SUGAR LAND-BAYTOWN, TX METROPOLITAN STATISTICAL AREA

    Property Tax & Assessments

    Tax date
    Tax Amount
    Assessed Land Value
    Assessed Improvement Value
    Total Assessed Value
    Applied Tax Rate
    Land Market Value
    Improvement Market Value
    Total Market Value
    2020
    $53,614
    $2,212,560
    $275,574
    $2,488,134
    -
    $2,212,560
    $275,574
    $2,488,134

    Comparable in this City

    • Value Estimation
      $365,000
      9,756 SF

      10 Oak Ct, Unit 243

      GARDEN APT, COURT APT (5+ UNITS) • 9,756 SF
      10 Oak Ct, Houston, TX 77006-1663
      View Details
    • Value Estimation
      $875,000
      8,712 SF

      1501 Hyde Park Blvd, Unit 32

      GARDEN APT, COURT APT (5+ UNITS) • 8,712 SF
      1501 Hyde Park Blvd, Houston, TX 77006-2583
      View Details
    • Value Estimation
      $605,000
      11,568 SF

      1419 Hyde Park Blvd, Unit 26

      GARDEN APT, COURT APT (5+ UNITS) • 11,568 SF
      1419 Hyde Park Blvd, Houston, TX 77006-2537
      View Details
    • Value Estimation
      $645,000
      13,888 SF

      4001 Greeley St, Unit 24

      GARDEN APT, COURT APT (5+ UNITS) • 13,888 SF
      4001 Greeley St, Houston, TX 77006-5642
      View Details
    • Value Estimation
      $675,000
      5,368 SF

      1419 Hawthorne St, Unit 29

      GARDEN APT, COURT APT (5+ UNITS) • 5,368 SF
      1419 Hawthorne St, Houston, TX 77006-3766
      View Details
    • Value Estimation
      $595,000
      13,448 SF

      1203 Bartlett St, Unit 16

      GARDEN APT, COURT APT (5+ UNITS) • 13,448 SF
      1203 Bartlett St, Houston, TX 77006-6458
      View Details

    Similar Nearby for Sale

    • $3,099,000
      9,240 SF

      Montrose Apartment Complex

      16-unit boutique building, high ROI
      2703 Mason St, Houston, TX 77006
      View Details
    • $799,000

      New Townhome Community in Montrose

      Gated townhome community near downtown Houston with stylish floor plans.
      1503 Vermont St, Houston, TX 77006
      View Details
    • $360,000

      Remodeled Condo in Montrose

      Updated 2-bedroom, 2-bath condo in vibrant Houston neighborhood.
      2516 Commonwealth St, Houston, TX 77006
      View Details
    • $1,880,000

      Westmoreland 8-Unit Apartment Complex

      Fully occupied, updated 8-unit apartment complex in Houston's Westmoreland neighborhood.
      429 Hawthorne St, Houston, TX 77006
      View Details
    • $1,295,000

      Montrose Multifamily Investment Opportunity

      Well-maintained 6-unit property in prestigious Montrose area.
      3403 Yupon St, Houston, TX 77006
      View Details
    • $299,900

      Updated Condo in Gated Community

      Updated 2-bedroom condo in Houston's vibrant, walkable neighborhood.
      12 Hyde Park Blvd, Houston, TX 77006
      View Details

    Similar Nearby for Lease

    • $2,680 /Mo
      1,033 SF

      Houston Museum District Apartment

      Apartment with skyline views in the Museum District.
      4899 Montrose Blvd, Houston, TX 77006
      View Details
    • Contact for pricing
      3,959 SF

      Prime Houston Office Space

      3,959 SF Office Building, Houston, TX
      1105 Milford St, Houston, TX 77006
      View Details
    • $37 SF/Yr
      2,127 SF

      Retail Space For Rent

      Retail space available for lease in Houston, Texas.
      2600 Travis St, Houston, TX 77006
      View Details
    • Contact for pricing
      8,706 SF

      Richmond Avenue Retail Space

      Retail space available for lease on Richmond Avenue.
      5636 Richmond Ave, Houston, TX 77006
      View Details
    • Contact for pricing
      27,662 SF

      Westheimer Road Office Space Available

      Office space available for lease on Westheimer Road.
      4100 Westheimer Rd, Houston, TX 77006
      View Details
    • Contact for pricing
      1,120 SF

      Retail Space on Richmond Avenue

      Retail space available for lease on Richmond Avenue, Houston.
      4001 Richmond Ave, Houston, TX 77006
      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.
    1301 Vassar St, Unit 22
    Houston, TX 77006-6057
    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.