Last 24 Hours
$125,000
2211 S Kirkwood Rd Apt 22, Houston, TX, 77077
$138,291 ARV
On Market
2 Beds
3 Bath
1,141 Sq Ft
$109.55 / sqft
Built in 1982Property Lead Type:
Deal ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
Bedrooms 2
Bathrooms Full 2Bathrooms Half 1
Indoor Fireplace
Heating Central
CoolingAppliancesDisposal, Microwave, Electric Cooktop, Dryer, Refrigerator, Washer/Dryer Stacked, Washer, Dishwasher, Oven
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesStorage
Building Information
Year Built1982
Stories2
Land Information
APN1153000060002
SubdivisionLakeside Green Condo Amend
Land UseResidential
Legal DescriptionUNIT 22 BLDG F .0141 INT COMMON LAND & ELE LAKESIDE GREEN CONDO AMEND
Census Tract451003
Assessed Land Value$30,795
Assessed Improvement Value$131,286
Assessment Year2025
About this property
This is a great two-story condominium with 2 bedrooms with private bathrooms that are located upstairs and living area downstairs. New flooring has been installed and freshly painted. A new hot water heater was installed in 2025. Seller is leaving the stackable washer and dryer in the Condo for Buyer. Nice community pool and great location.
Investor Tools
$0Estimated Mortgage Balance
$162,081Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$138,290
Rent-to-Value Ratio: 0.72%
Rent Estimate
$972 /month
Positive
Cash Flow Estimate:
$324 /month
Interested in this property?
ContactFinancing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$345/month
$640/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,330
$162,081
2025
$30,795
$131,286
$162,081
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,330
$162,081
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$162,081
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,690/mo
$640/mo
+$1,050/mo
12.5%
12.4%