$69,000
NAL Estimated Property Value8417 Hearth Drive 8, Houston, TX, 77054
Off Market
Commercial
Highlights
Interior
Building Information
Year Built1979
Stories1
Land Information
APN1141530030008
Lot Number8
SubdivisionHearthwood Condo
Land UseResidential
Legal DescriptionLT 8 BLDG 3 .21905 INT COMMON LAND & ELE HEARTHWOOD CONDO SEC 1
Census Tract314301
Assessed Land Value$12,805
Assessed Improvement Value$54,588
Assessment Year2025
About this property
Investor opportunity for 4 separate condo units in Hearthwood I. These condo units are not attached and will be sold AS-IS with any tenants in place as a package.
Investor Tools
$69,000
Estimated Property Value
$0Estimated Mortgage Balance
$69,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,557 /month
Positive
Cash Flow Estimate:
$519 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$139/month
$1,510/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,328
$67,393
2025
$12,805
$54,588
$67,393
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,328
$67,393
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$69,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,670/mo
$1,510/mo
+$160/mo
29.0%
