$234,000
NAL Estimated Property Value1111 Johnson St, Pasadena, TX, 77506
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesGas Range, Dishwasher, Oven
FlooringLaminate
Exterior
Lot Size8,503 sqft
Building Information
Year Built1950
Stories1
Garage Spaces1
Land Information
APN0650930020004
Lot Number4
SubdivisionPaine H A
Land UseResidential
Legal DescriptionLT 4 BLK 9B PAINE H A SEC 2
Census Tract322100
Assessed Land Value$85,005
Assessed Improvement Value$63,305
Assessment Year2025
About this property
Must See!! Wonderful Remodeled 4 Bedroom 2 Bathroom Home that's move in ready! Updates: New Roof/ New Laminate Flooring/ New HVAC System/ Updated Plumbing & Electrical/ New Primary & Hallway Bathrooms/ New Countertops & Cabinets in Kitchen with New Stove/Microwave that opens to the Dinning Area. Spacious Backyard. Schedule your visit today!!
Investor Tools
$234,000
Estimated Property Value
$241,397Estimated Mortgage Balance
$234,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,500 /month
Positive
Cash Flow Estimate:
$500 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$267/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,039
$148,310
2025
$85,005
$63,305
$148,310
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,039
$148,310
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Fha
$244,980
Yes
First
Jul 25, 2025
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$241,397
N/A
0%
103%
$1,469/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,469/mo
+$253/mo
8.8%
