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

    2512 Calumet St, Unit 6 Houston, TX 77004-7568

    • Apartment buildings
    • 4,694 SF
    • 0.26 lot acres
    OFF-MARKET
    Value Estimations
    Cap Rate Potential
    Location Intelligence
    Property ID
    US82-3792539
    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

    • WSC Construction LTD / Contractor

    Property Details for 2512 Calumet St

    Year built
    1955
    Construction
    WOOD FRAME
    Lot size
    0.26 lot acres
    Property size
    4,694 SF
    Property type
    Apartment buildings
    APN
    611220000010
    APU
    611220000010

    Description

    This exceptional Houston investment property boasts seven units across two buildings: a remodeled three-unit building and a newly constructed four-unit building. Located in a prime area near the Medical Center, Houston Zoo, University of Houston, Memorial Park, Galleria, and Downtown Houston, this property offers a compelling combination of established income and significant value-add potential. The 6,090 square foot property sits on an 11,128 square foot lot and includes on-site amenities such as assigned parking, a communal laundry room, a fire pit, and a BBQ area. Built in 1935 and extensively renovated in 2022, the property currently generates substantial Airbnb income, with a Net Operating Income (NOI) of $133,810 in 2023 and $84,320 year-to-date in 2024. A pro-forma NOI of $173,000 is projected with the addition of two more units, representing a significant value-add opportunity. The property is fully furnished and turnkey, requiring no immediate renovations or maintenance. The asking price is $1,650,000, representing an 8.11% cap rate and a pro-forma cap rate of 10.48%. This is a rare opportunity to acquire a cash-flowing multifamily property with substantial upside potential in a highly desirable Houston location. The current vacancy rate is low at 10%. The property's strong financial performance, prime location, and value-add potential make it an ideal investment for discerning buyers seeking immediate cash flow and long-term growth.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

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

    Location Insight

    • Map
    • Local Demand
    City
    Houston
    County
    Harris
    State
    Texas
    Longitude
    -95.3756
    Latitude
    29.7177
    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
    2022
    $14,064
    $278,200
    $366,800
    $645,000
    -
    $278,200
    $366,800
    $645,000

    Comparable in this City

    • Value Estimation by Request
      2,726 SF

      3607 Anita St

      Multifamily properties • 2,726 SF
      3607 Anita St, Houston, TX 77004
      View Details
    • Value Estimation
      $570,000
      5,084 SF

      1904 Calumet St, Unit 4

      APARTMENT HOUSE (5+ UNITS) • 5,084 SF
      1904 Calumet St, Houston, TX 77004-7787
      View Details
    • Value Estimation by Request
      4,930 SF

      5417 Ennis St, Unit 4

      APARTMENT HOUSE (5+ UNITS) • 4,930 SF
      5417 Ennis St, Houston, TX 77004-7756
      View Details
    • Value Estimation by Request
      2,448 SF

      2401 Sampson St, Unit 8

      APARTMENT HOUSE (5+ UNITS) • 2,448 SF
      2401 Sampson St, Houston, TX 77004-2094
      View Details
    • Value Estimation by Request
      6,390 SF

      1514 Palm St, Unit 8

      APARTMENT HOUSE (5+ UNITS) • 6,390 SF
      1514 Palm St, Houston, TX 77004-5700
      View Details
    • Value Estimation by Request
      8,612 SF

      1625 Southmore Blvd, Unit 10

      APARTMENT HOUSE (5+ UNITS) • 8,612 SF
      1625 Southmore Blvd, Houston, TX 77004-5954
      View Details

    Similar Nearby for Sale

    • $545,000
      3,072 SF

      Income Producing Multifamily in Houston

      Six-unit multifamily property near universities, downtown, and medical center.
      2201 Blodgett St, Houston, TX 77004
      View Details
    • $695,000

      Houston Mixed-Use Investment Opportunity

      Income-producing property with retail and residential units in Houston.
      2423 Emancipation Ave, Houston, TX 77004
      View Details
    • $1,200,000

      Multifamily Complex Near Downtown Houston

      16-unit complex near Downtown Houston, Medical Center, and University.
      2717-2801 Hadley St, Houston, TX 77004
      View Details
    • $1,050,000

      Versatile 8-Plex Commercial Building

      Gated 8-plex ideal for short-term rentals or multifamily.
      3801 Anita St, Houston, TX 77004
      View Details
    • $1,200,000

      Houston Multifamily Investment Opportunity

      Turnkey multifamily property with value-add potential in Houston, TX.
      2819 Berry St, Houston, TX 77004
      View Details
    • $250,000

      Chenevert Condo with Gated Yard

      2 bed, 2 bath condo in gated community.
      3501 Chenevert St, Houston, TX 77004
      View Details

    Similar Nearby for Lease

    • $1,750 /Mo

      Museum District Condo For Rent

      Furnished 1-bedroom condo in the museum district, walkable to restaurants.
      1508 Blodgett St, Houston, TX 77004
      View Details
    • $850 /Mo

      Charming One-Bedroom Apartment Near Universities

      One-bedroom apartment near TSU, UH, downtown, and Med Center.
      3422 Rosedale St, Houston, TX 77004
      View Details
    • $1,050 /Mo

      Two-Story Fourplex with Private Entrances

      Fourplex with individual units, private entrances, and parking.
      4011 Delano St, Houston, TX 77004
      View Details
    • $1,595 /Mo
      1,500 SF

      Renovated Duplex for Rent

      Renovated duplex suitable for residential or commercial use.
      2306 Blodgett St, Houston, TX 77004
      View Details
    • $1,750 /Mo
      1,500 SF

      Renovated Duplex for Commercial/Residential Use

      Renovated duplex suitable for residential or commercial use.
      2306 Blodgett St, Houston, TX 77004
      View Details
    • $2,250 /Mo

      Downtown Townhome with Two-Car Garage

      Townhome in the heart of downtown and the medical center.
      1725 Tuam St, Houston, TX 77004
      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.
    2512 Calumet St, Unit 6
    Houston, TX 77004-7568
    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.