$189,000
NAL Estimated Property Value1081 Birnham Woods Blvd, Pasadena, TX, 77503
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Oven, Microwave, Electric Cooktop, Dishwasher, Washer/Dryer
FlooringCarpet, Tile
Exterior
Lot Size1,533 sqft
Building Information
Year Built2001
Stories2
Garage Spaces2
Land Information
APN1048390010006
Lot Number6
SubdivisionBirnham Woods T/H
Land UseResidential
Legal DescriptionLT 6 BLK 1 BIRNHAM WOODS T/H SEC 1 PAR RP
Census Tract322600
Assessed Land Value$28,411
Assessed Improvement Value$152,216
Assessment Year2025
About this property
Property is currently an active short term rental. Seller is looking to sell it furnished please see agent for additional bill of sale. Easy access to Sam Houston Tollway and 225. You'll notice the updated appliances and hardware along with the home featuring an open first floor lay out with all of the bedrooms and full baths up. The fenced back yard gives access to the detached garage. All per Seller
Investor Tools
$189,000
Estimated Property Value
$103,949Estimated Mortgage Balance
$85,051Estimated Equity
42% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,134 /month
Positive
Cash Flow Estimate:
$378 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$263/month
$272/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,212
$180,627
2025
$28,411
$152,216
$180,627
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,212
$180,627
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Hometrust Mortgage Co
Conventional
$110,000
No
First
May 19, 2023
Jun 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$103,949
$76,678
42%
55%
$660/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$932/mo
+$790/mo
10.9%
