101Days on Market

4view

$78,000

8421 Hearth Drive 1, Houston, TX, 77054

On Market

2 Beds

2 Bath

1,092 Sq Ft

$71.43 / sqft

Built in 1979

Property Lead Type:

Absentee OwnerHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Heating Central

Cooling

Building Information

Year Built1979

Stories1

Land Information

APN1141530070007

Lot Number21

SubdivisionHearthwood Condo

Land UseResidential

Legal DescriptionLT 21 BLDG 7 .26764 INT COMMON LAND & ELE HEARTHWOOD CONDO SEC 1

Census Tract314301

Assessed Land Value$17,115

Assessed Improvement Value$72,962

Assessment Year2025

About this property

Located in the gated Hearthwood community, this first-floor condo offers 2 bedrooms and 2 full baths in a highly convenient Houston location. The layout includes a spacious living and dining area with abundant natural light and sliding glass doors that open to a private balcony. The kitchen flows easily into the dining space, making the home comfortable for everyday living or entertaining. Residents enjoy controlled access, assigned parking, two swimming pools, and tennis courts. Just minutes from the Texas Medical Center, NRG Stadium, Museum District, and major highways (including I-610 and US-59). This property offers excellent accessibility to shopping, dining, and activities near Downtown Houston. A great opportunity for both homeowners and investors seeking strong rental potential.

Investor Tools

$0Estimated Mortgage Balance

$90,077Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$540 /month

Positive

Cash Flow Estimate:

$180 /month

Interested in this property?

Alberto Escobedo

White House Global Properties

Contact

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$174/month

$580/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$1,632

$90,077

2025

$17,115

$72,962

$90,077

Tax History

Year

Tax Paid

Assessed Value

2024

$1,632

$90,077

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

N/A

$90,077

100%

$0/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,670/mo

$580/mo

+$1,090/mo

22.2%

Learn About the Market: Opportunity in Houston

Explore

Houston

Houston is one of the most economically diverse metros in the country — and one of its most globally connected. Known as the Energy Capital of the World, the city also anchors the Texas Medical Center, a massive port, and a thriving aerospace presence tied to NASA’s Johnson Space Center.

From refinery corridors to world-class hospitals, from international trade routes to master-planned suburbs like The Woodlands and Katy, Houston’s economy runs deep and wide. It’s a city built on industry, immigration, and resilience — with housing markets as varied as its population.

Explore This Area