$81,908
NAL Estimated Property Value2830 S Bartell Dr Apt 10, South Houston, TX, 77054
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Dryer, Refrigerator, Washer, Dishwasher, Washer/Dryer
FlooringCarpet, Tile
Exterior
Exterior FeaturesBalcony
Lot Size1.65 acres
Building Information
Year Built1983
Stories1
Garage Spaces1
Land Information
APN1148050030010
SubdivisionHearthwood 2 Condo Ph 5
Land UseResidential
Legal DescriptionTH 10 BLDG C .43278 INT COMMON LAND & ELE HEARTHWOOD 2 CONDO PH 5
Census Tract314302
Assessed Land Value$15,563
Assessed Improvement Value$66,345
Assessment Year2025
About this property
Great Location! Conveniently located on the first floor and near NRG stadium and medical center. Brand new AC unit, Never Flooded during Harvey. New upgrades throughout including the vanity, ceiling fans, toilets, kitchen cabinets, sink, etc. A secure and gated community with a pool and one assigned covered parking area. Has a private balcony with small storage area. Includes common appliances; washer, dryer, microwave, Electric range and oven, and refrigerator included.
Investor Tools
$81,908
Estimated Property Value
$87,077Estimated Mortgage Balance
$81,908Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$491 /month
Positive
Cash Flow Estimate:
$164 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$143/month
$409/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,307
$81,908
2025
$15,563
$66,345
$81,908
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,307
$81,908
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas Dow Employees Cu
Conventional
$90,000
No
First
Jun 26, 2023
Jul 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$87,077
N/A
0%
106%
$591/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,400/mo
$1,000/mo
+$400/mo
20.5%
