Last 24 Hours
$108,000
NAL Estimated Property Value8523 Hearth Drive 26, Houston, TX, 77054
Off Market
3 Beds
2 Bath
1,274 Sq Ft
Condos / Townhouses
$82.42 / sqft
Built in 1979Property Lead Type:
High EquityCash Buyers
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Heating Central
CoolingBuilding Information
Year Built1979
Stories1
Land Information
APN1141530190012
Lot Number26
SubdivisionHearthwood Condo
Land UseResidential
Legal DescriptionLT 26 BLDG 19 .28973 INT COMMON LAND & ELE HEARTHWOOD CONDO SEC 1
Census Tract314301
Assessed Land Value$18,905
Assessed Improvement Value$80,595
Assessment Year2025
About this property
3-bedroom, 2-bathroom condo in gated community with assigned covered parking. The unit features new luxury vinyl flooring, renovated kitchen, updated bathrooms, fresh paint, and many other recent improvements. Spacious balcony with extra storage space. 3 miles from the Medical Center and the Rice University area, less than a mile from NRG stadium.
Investor Tools
$108,000
Estimated Property Value
$0Estimated Mortgage Balance
$108,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$648 /month
Positive
Cash Flow Estimate:
$216 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$207/month
$400/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,946
$99,500
2025
$18,905
$80,595
$99,500
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,946
$99,500
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$108,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,670/mo
$400/mo
+$1,270/mo
18.6%
12.4%