$270,000
NAL Estimated Property Value112 W Hart Ave, Pasadena, TX, 77506
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Gas Cooktop, Dishwasher
FlooringLaminate, Tile
Exterior
Lot Size5,149 sqft
Building Information
Year Built2021
Garage Spaces1
Land Information
APN0701280030019
Lot Number19
SubdivisionVince Bayou Place
Land UseResidential
Legal DescriptionLT 19 BLK 3 VINCE BAYOU PLACE SEC 2
Census Tract322100
Assessed Land Value$60,834
Assessed Improvement Value$209,166
Assessment Year2025
About this property
This brand NEW gem in Pasadena won’t last! 112 West Hart is now finally completed, offering all the great updates that today’s modern buyer has come to expect. Unique features include: High ceilings throughout the whole home, NO carpet in the entire house, and a desirable split floorplan. Plus, an in-house laundry room and scenic back patio! Enjoy year round energy efficiency with your brand new ceiling fans and double pane windows. Come and take a look at everything this home has to offer for yourself!
Investor Tools
$270,000
Estimated Property Value
$195,389Estimated Mortgage Balance
$74,611Estimated Equity
27% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,620 /month
Positive
Cash Flow Estimate:
$540 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$350/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,854
$270,000
2025
$60,834
$209,166
$270,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,854
$270,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nations Reliable Lending Llc
Conventional
$211,200
No
First
May 26, 2022
Jun 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$195,389
$74,611
27%
72%
$1,267/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,267/mo
+$455/mo
7.7%
