Last 24 Hours
$81,000
NAL Estimated Property Value8421 Hearth Drive 3, Houston, TX, 77054
Off Market
3 Beds
2 Bath
1,274 Sq Ft
$62.79 / sqft
Built in 1979Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Heating Central
CoolingAppliancesDishwasher
Building Information
Year Built1979
Stories1
Land Information
APN1141530070014
Lot Number32
SubdivisionHearthwood Condo
Land UseResidential
Legal DescriptionLT 32 BLDG 7 .26764 INT COMMON LAND & ELE HEARTHWOOD CONDO SEC 1
Census Tract314301
Assessed Land Value$17,115
Assessed Improvement Value$62,903
Assessment Year2025
About this property
Beautiful 3-bedroom, 2-bath condo ideally located just minutes from NRG Stadium, the Medical Center, Downtown, the Galleria, and major highways. Enjoy the convenience of being within walking distance to NRG Stadium. This home features fresh interior paint, new flooring throughout, and brand-new appliances, along with numerous upgrades. One assigned parking space plus ample guest parking included. Zoned to highly regarded schools—this condo offers comfort, style, and an unbeatable location.
Investor Tools
$81,000
Estimated Property Value
$0Estimated Mortgage Balance
$81,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$486 /month
Positive
Cash Flow Estimate:
$162 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$165/month
$505/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,569
$80,018
2025
$17,115
$62,903
$80,018
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,569
$80,018
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$81,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,670/mo
$505/mo
+$1,165/mo
24.7%
12.4%