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

    405 Hawthorne St, Unit 24 Houston, TX 77006-4044

    • Garden apartment buildings
    • 7,480 SF
    • 0.36 lot acres
    OFF-MARKET
    Value Estimations
    $570,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US83-3863525
    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

    • Garden apartment buildings

    Property Details for 405 Hawthorne St

    Year built
    1965
    Construction
    FRAME
    Lot size
    0.36 lot acres
    Property size
    7,480 SF
    Property type
    Garden apartment buildings
    APN
    370310000001
    APU
    370310000001

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $540,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $593,000
      Market price range: $348k - $769k

    • Alternative Use

      Use
      Estimation
      APARTMENT HOUSE (5+ UNITS)
      $555,000
      Current use
      RESTAURANT
      $805,000
      Change: +45% Conversion: Difficult
      AUTO REPAIR, GARAGE
      $700,000
      Change: +25% Conversion: Difficult
      RETAIL STORES
      $610,000
      Change: +9% Conversion: Difficult
      WAREHOUSE, STORAGE
      $580,000
      Change: +4% Conversion: Difficult
      OFFICE BUILDING
      $485,000
      Change: -13% Conversion: Moderate
      MEDICAL BUILDING
      $475,000
      Change: -14% Conversion: Moderate

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

    Location Insight

    • Map
    • Local Demand
    City
    Houston
    County
    Harris
    State
    Texas
    Longitude
    -95.3841
    Latitude
    29.7422
    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
    $33,622
    $1,328,125
    $359,503
    $1,687,628
    -
    $1,328,125
    $359,503
    $1,687,628

    Comparable in this City

    • 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
      $1,025,000
      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
      $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
      $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
      $710,000
      6,400 SF

      714 Woodrow St, Unit 40

      GARDEN APT, COURT APT (5+ UNITS) • 6,400 SF
      714 Woodrow St, Houston, TX 77006-5955
      View Details
    • Value Estimation
      $605,000
      5,676 SF

      1903 Commonwealth St, Unit 50

      GARDEN APT, COURT APT (5+ UNITS) • 5,676 SF
      1903 Commonwealth St, Houston, TX 77006-1855
      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
    • $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
    • $350,000

      Tremont Tower Condominium with Skyline Views

      Condominium with panoramic downtown views, high ceilings, and modern amenities.
      3311 Yupon 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

    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
    • $27 SF/Yr
      3,257 SF

      Prime Houston Office Space Available

      Modern Houston Office, Multiple Spaces
      2900 Smith St, Houston, TX 77006
      View Details
    • Contact for pricing
      11,060 SF

      Montrose Office: Prime Location

      11,060 SF Office Building Available
      2120 Montrose Blvd, Houston, TX 77006
      View Details
    • $17 SF/Yr
      4,602 SF

      Retail Space on Westheimer Road

      Retail space available for lease on Westheimer Road.
      5065-5075 Westheimer Rd, 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
    • $25 SF/Yr
      900 SF

      Midtown Office and Retail Space

      Contemporary office and retail space in Midtown, ready for buildout.
      3310 Travis St, 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.
    405 Hawthorne St, Unit 24
    Houston, TX 77006-4044
    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.