$115,000
8523 Hearth Drive 35, Houston, TX, 77054
On Market
Property Lead Type:
Absentee OwnerHigh EquityCash Buyers
Highlights
Interior
Building Information
Year Built1979
Stories1
Land Information
APN1141530190017
Lot Number35
SubdivisionHearthwood Condo
Land UseResidential
Legal DescriptionLT 35 BLDG 19 .28973 INT COMMON LAND & ELE HEARTHWOOD CONDO SEC 1
Census Tract314301
Assessed Land Value$18,905
Assessed Improvement Value$71,095
Assessment Year2025
Investor Tools
$0Estimated Mortgage Balance
$99,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$690 /month
Positive
Cash Flow Estimate:
$230 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$202/month
$505/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,927
$90,000
2025
$18,905
$71,095
$90,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,927
$90,000
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$99,000
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
20.2%
