$208,407
NAL Estimated Property Value1214 Belshire Rd, Pasadena, TX, 77502
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesElectric Oven, Microwave, Electric Range, Dishwasher
Exterior
Lot Size6,599 sqft
Building Information
Year Built1955
Stories1
Garage Spaces2
Land Information
APN0810480000014
Lot Number14
SubdivisionTarrytown
Land UseResidential
Legal DescriptionLT 14 BLK 3 TARRYTOWN SEC 1
Census Tract323400
Assessed Land Value$68,723
Assessed Improvement Value$139,684
Assessment Year2025
About this property
Updated charming home located in Pasadena. Updates include fresh paint, new carpet throughout, granite countertops, double wide driveway with carport, covered back patio, cedar fencing, wood planked floor, and double panel windows. Cozy front porch and a large backyard. Per seller, home has never flooded. Don't miss out on this one - it won't last long! Contact me for a private tour. *No sign in yard.
Investor Tools
$208,407
Estimated Property Value
$197,586Estimated Mortgage Balance
$10,821Estimated Equity
5% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,350 /month
Positive
Cash Flow Estimate:
$450 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$295/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,492
$208,407
2025
$68,723
$139,684
$208,407
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,492
$208,407
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
T2 Financial Llc
Conventional
$198,790
No
First
Jun 16, 2023
Jul 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$197,586
$10,821
5%
95%
$1,252/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,252/mo
+$470/mo
9.9%
