$86,000
7400 Bellerive Dr Apt 1403, Houston, TX, 77036
On Market
Just Added
Property Lead Type:
Deal ListAbsentee OwnerHigh EquityCash BuyersMove-In Ready
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Dishwasher
FlooringLaminate, Tile
Building Information
Year Built1982
Stories2
Land Information
APN1152420140003
SubdivisionBellerive Condo
Land UseResidential
Legal DescriptionUNIT 1403 BLDG N .005800 INT COMMON LAND & ELE BELLERIVE CONDO
Census Tract432803
Assessed Land Value$19,326
Assessed Improvement Value$82,389
Assessment Year2025
About this property
A well-maintained move-in ready 2 bedroom, 2 full bathroom condo in a fated community. Recent flooring tile and laminate, no carpet and fresh paint. You will feel comfort and cozy in this charming second-floor condo; the spacious living room features a cozy fireplace and high ceilings.. . Functional kitchen with ample storage and pantry; generous proportioned bedrooms come with walk-in closets; in-unit utility room with washer/dryer hookups; monthly HOA covers water, trash pick up and lawn service. Easy access to Southwest Freeway and Westpark Tollway.
Investor Tools
$0Estimated Mortgage Balance
$119,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$714 /month
Positive
Cash Flow Estimate:
$238 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$242/month
$385/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,309
$101,715
2025
$19,326
$82,389
$101,715
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,309
$101,715
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$101,715
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$385/mo
+$922/mo
13.2%
