Last 24 Hours
$74,000
NAL Estimated Property Value2814 S Bartell Drive 13J, Houston, TX, 77054
Off Market
Commercial
2 Beds
1 Bath
1,000 Sq Ft
Multi Family
Built in 1980Highlights
Interior
Bedrooms 2
Bathrooms Full 2
Heating Central
CoolingBuilding Information
Year Built1980
Stories1
Land Information
APN1148050100004
SubdivisionHearthwood 2 Condo Ph 2
Land UseResidential
Legal DescriptionUNIT 4 BLDG J .43278 INT COMMON LAND & ELE HEARTHWOOD 2 CONDO PH 2
Census Tract314302
Assessed Land Value$11,751
Assessed Improvement Value$50,095
Assessment Year2025
About this property
Investor opportunity for 6 separate condo units in Hearthwood II. These condo units are not attached and will be sold AS-IS with any tenants in place as a package.
Investor Tools
$74,000
Estimated Property Value
$0Estimated Mortgage Balance
$74,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,590 /month
Positive
Cash Flow Estimate:
$530 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$145/month
$2,109/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,372
$61,846
2025
$11,751
$50,095
$61,846
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,372
$61,846
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$74,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,670/mo
$2,109/mo
$-439/mo
27.1%
12.4%