$204,000
NAL Estimated Property Value1010 Gary Ave, Pasadena, TX, 77502
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesMicrowave, Dishwasher
Exterior
Lot Size7,270 sqft
Building Information
Year Built1953
Stories1
Garage Spaces2
Land Information
APN0790330080020
Lot Number20
SubdivisionFrontier East
Land UseResidential
Legal DescriptionTR 20 BLK 8 E 63.8 FT OF LT 20 FRONTIER EAST SEC 1
Census Tract323400
Assessed Land Value$70,554
Assessed Improvement Value$132,201
Assessment Year2025
About this property
Lovely brick home! Updated with laminate floors, shaker cabinets, marble like tile, and white subway tile. All appliances included! Two car detached garage, large backyard for entertaining. Close to major hwys, shopping, and dining.
Investor Tools
$204,000
Estimated Property Value
$190,760Estimated Mortgage Balance
$13,240Estimated Equity
5% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,224 /month
Positive
Cash Flow Estimate:
$408 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$289/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,449
$202,755
2025
$70,554
$132,201
$202,755
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,449
$202,755
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Everett Financial Inc
Fha
$206,196
Yes
First
May 5, 2022
Jun 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$190,760
$11,995
5%
94%
$1,237/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,237/mo
+$485/mo
10.1%
