$1,450
2121 Hepburn St Apt 104, Houston, TX, 77054
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Dryer, Refrigerator, Washer, Dishwasher
FlooringLaminate
Exterior
Exterior FeaturesBalcony
Building Information
Year Built1983
Land Information
APN1155980010004
SubdivisionMontreal Place Condo Ph 1
Land UseResidential
Legal DescriptionUNIT 104 BLDG A .716 INT COMMON LAND & ELE MONTREAL PLACE CONDO PH 1
Census Tract314001
Assessed Land Value$25,712
Assessed Improvement Value$109,614
Assessment Year2025
About this property
THIS SUPER SPACIOUS TOP LEVEL UNIT W/SPLIT FLOORPLAN IS A PERFECT SUITE-MATE PLAN WITH 2 PRIMARY BEDROOMS/BATHS. GREAT UNOBSTRUCTED VIEW FROM THE BALCONY WITH STORAGE CLOSET! LAMINATE FLOORS THROUGHOUT WITH TILE IN THE DINING, KITCHEN AND WET AREAS. SCHEDULED MANNED GATES, WATER IS PROVIDED, ONE ASSIGNED/COVERED PARKING SPACE. THE REFRIGERATOR & FULL-SIZE WASHER/DRYER ARE PROVIDED. JUST A SHORT WALK TO THE UT SHUTTLE, METRO BUS #60 TO BAYLOR AND THE TMC AREA AND ALSO THE METRORAIL.
Investor Tools
$0Estimated Mortgage Balance
$135,326Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$812 /month
Positive
Cash Flow Estimate:
$271 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$280/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,679
$135,326
2025
$25,712
$109,614
$135,326
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,679
$135,326
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$135,326
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,670/mo
N/A
+$1,670/mo
14.8%
