$66,000
8433 Hearth Drive 35, Houston, TX, 77054
On Market
Property Lead Type:
Absentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesElectric Oven, Microwave, Electric Cooktop, Washer/Dryer Stacked, Dishwasher
Building Information
Year Built1979
Stories1
Land Information
APN1141530100018
Lot Number32
SubdivisionHearthwood Condo
Land UseResidential
Legal DescriptionLT 32 BLDG 10 .24919 INT COMMON LAND & ELE HEARTHWOOD CONDO SEC 1
Census Tract314301
Assessed Land Value$14,285
Assessed Improvement Value$60,897
Assessment Year2025
About this property
Prime location is the defining feature of this fantastic 2/1 condo! Enjoy the convenience of walking to NRG Stadium for major events, with easy access to the Galleria (15-minute drive), the vibrant Rice Village (10-minute drive), and the professional hub of Greenway Plaza (15-minute drive). This condo is ideal for young professionals, new residents, or anyone seeking an unbeatable city location. Plus, enjoy the peace and quiet with no upstairs neighbors! Submit all and best offers by June 11th!
Investor Tools
$0Estimated Mortgage Balance
$75,182Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$451 /month
Positive
Cash Flow Estimate:
$150 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$157/month
$475/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,510
$75,182
2025
$14,285
$60,897
$75,182
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,510
$75,182
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$75,182
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,670/mo
$475/mo
+$1,195/mo
26.7%
