$105,000
NAL Estimated Property Value2121 Hepburn St Apt 1214, Houston, TX, 77054
Off Market
Property Lead Type:
Absentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Dryer, Refrigerator, Washer, Dishwasher
FlooringCarpet, Tile
Exterior
Exterior FeaturesBalcony
Building Information
Year Built1983
Land Information
APN1155980120014
SubdivisionMontreal Place Condo Ph 2
Land UseResidential
Legal DescriptionUNIT 1214 BLDG L .444 INT COMMON LAND & ELE MONTREAL PLACE CONDO PH 2
Census Tract314001
Assessed Land Value$18,213
Assessed Improvement Value$77,645
Assessment Year2025
About this property
VACANT AND READY TO GO!!! LOVELY MID-LEVEL CORNER UNIT - FRESHLY PAINTED, CERAMIC TILE IN KITCHEN/ FOYER/UTILITY/VANITY/BATH. CORNER FIREPLACE IN THE LIVING AREA W/SLIDING DOOR TO THE BALCONY AND SINGLE-FRENCH DOOR TO THE BALCONY FROM THE BEDROOM. 24-HOUR MANNED GATES, 1 POOL ON PROPERTY, BASIC CABLE AND WATER PROVIDED, ASSIGNED/COVERED PARKING SPACE #118. JUST A SHORT WALK TO THE UT SHUTTLE AND METRO BUS TO BAYLOR!!!
Investor Tools
$105,000
Estimated Property Value
$0Estimated Mortgage Balance
$105,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$630 /month
Positive
Cash Flow Estimate:
$210 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$129/month
$282/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,018
$95,858
2025
$18,213
$77,645
$95,858
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,018
$95,858
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$95,858
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,400/mo
$282/mo
+$1,118/mo
16.0%
