$203,786
NAL Estimated Property Value1007 Randall St, Pasadena, TX, 77506
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesGas Range
Exterior
Lot Size9,448 sqft
Building Information
Year Built1947
Garage Spaces2
Land Information
APN0650920040077
Lot Number63
SubdivisionPaine H A
Land UseResidential
Legal DescriptionTR 63B BLK 4 SW 54X175 FT OF LT 63 PAINE H A SEC 1
Census Tract322100
Assessed Land Value$85,950
Assessed Improvement Value$117,836
Assessment Year2025
About this property
Charming move-in ready home with investment garage apartment on property plus an additional BONUS room and full bath on the first floor of garage apartment. The possibilities are endless with this piece of paradise. No Carpet! Pool needs a little TLC but it's ready for the summer days. Storage shed stays in the spacious backyard. Schedule your tour today!
Investor Tools
$203,786
Estimated Property Value
$187,448Estimated Mortgage Balance
$16,338Estimated Equity
8% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,380 /month
Positive
Cash Flow Estimate:
$460 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$191/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,272
$203,786
2025
$85,950
$117,836
$203,786
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,272
$203,786
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Barrett Financial Group Llc
Conventional
$194,750
No
First
Apr 30, 2024
May 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$187,448
$16,338
8%
92%
$1,168/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$1,168/mo
+$139/mo
7.7%
