Last 24 Hours
$77,307
NAL Estimated Property Value2818 S Bartell Dr Apt 35, Houston, TX, 77054
Off Market
2 Beds
2 Bath
1,000 Sq Ft
Condos / Townhouses
$79.9 / sqft
Built in 1982Property Lead Type:
Absentee OwnerHigh EquityCash BuyersMove-In Ready
Highlights
Interior
Bedrooms 2
Bathrooms Full 2
Heating Central
CoolingAppliancesDryer, Refrigerator, Washer, Washer/Dryer
Building Information
Year Built1982
Stories1
Land Information
APN1148050010031
SubdivisionHearthwood 2 Condo Ph 3
Land UseResidential
Legal DescriptionTH 35 BLDG A .43278 INT COMMON LAND & ELE HEARTHWOOD 2 CONDO PH 3
Census Tract314302
Assessed Land Value$14,688
Assessed Improvement Value$62,619
Assessment Year2025
About this property
Spacious 2 bedroom / 1 bathroom condo with a modern appearance. Within a secure, gated community with 24-hour security, this property is ideally located just minutes from the Medical Center, Downtown Houston, The Astrodome, and NRG Stadium. The HOA oversees the community's swimming pool, tennis courts, and assigned carport. This condo presents a great investment opportunity.
Investor Tools
$77,307
Estimated Property Value
$0Estimated Mortgage Balance
$77,307Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$479 /month
Positive
Cash Flow Estimate:
$160 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$88/month
$500/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$667
$77,307
2025
$14,688
$62,619
$77,307
No
Tax History
Year
Tax Paid
Assessed Value
2024
$667
$77,307
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$79,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,670/mo
$500/mo
+$1,170/mo
25.9%
12.4%