$49,000
NAL Estimated Property Value2820 S Bartell Dr Apt 31, Houston, TX, 77054
Off Market
Property Lead Type:
Absentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesDisposal, Microwave, Dryer, Refrigerator, Washer, Dishwasher
FlooringLaminate
Building Information
Year Built1980
Stories1
Garage Spaces1
Land Information
APN1148050090027
SubdivisionHearthwood 2 Condo Ph 2
Land UseResidential
Legal DescriptionUNIT 31 BLDG I .23353 INT COMMON LAND & ELE HEARTHWOOD 2 CONDO PH 2
Census Tract314302
Assessed Land Value$8,604
Assessed Improvement Value$34,396
Assessment Year2025
Investor Tools
$49,000
Estimated Property Value
$0Estimated Mortgage Balance
$49,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$354 /month
Positive
Cash Flow Estimate:
$118 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$104/month
$299/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,005
$43,000
2025
$8,604
$34,396
$43,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,005
$43,000
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$45,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,400/mo
$299/mo
+$1,101/mo
34.3%
