$65,000
2820 S Bartell Dr Apt 2, Houston, TX, 77054
On Market
Property Lead Type:
Absentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Refrigerator, Dishwasher
FlooringVinyl
Exterior
Exterior FeaturesBalcony
Building Information
Year Built1980
Stories1
Land Information
APN1148050090002
SubdivisionHearthwood 2 Condo Ph 2
Land UseResidential
Legal DescriptionUNIT 2 BLDG I .30560 INT COMMON LAND & ELE HEARTHWOOD 2 CONDO PH 2
Census Tract314302
Assessed Land Value$11,107
Assessed Improvement Value$47,353
Assessment Year2025
About this property
1 BEDROOM - 1 BATH CONDO ... FIRST FLOOR UNIT WITH A PATIO IN A GATED CONDOMINIUM. Includes REFRIGERATOR, STOVE, DISHWASER, MICROWAVE & WASHER DRYER, CENTRAL AC/HEAT. ASSIGNED COVERED PARKING. Condo is located near NRG Stadium, just minutes from the Medical Center.
Investor Tools
$0Estimated Mortgage Balance
$62,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$390 /month
Positive
Cash Flow Estimate:
$130 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$134/month
$270/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,297
$58,460
2025
$11,107
$47,353
$58,460
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,297
$58,460
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$62,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,400/mo
$270/mo
+$1,130/mo
27.1%
