Last 24 Hours
$191,000
NAL Estimated Property Value1312 Susan St, Pasadena, TX, 77506
Off Market
4 Beds
2 Bath
1,051 Sq Ft
$133.11 / sqft
Built in 1955Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Bedrooms 4
Bathrooms Full 1Bathrooms Half 1
Garage Available
Heating Central
CoolingAppliancesMicrowave, Dishwasher
Exterior
Lot Size5,502 sqft
Building Information
Year Built1955
Stories1
Garage Spaces3
Land Information
APN0836060000013
Lot Number13
SubdivisionBrad-Arr
Land UseResidential
Legal DescriptionLT 13 BRAD-ARR
Census Tract321900
Assessed Land Value$71,940
Assessed Improvement Value$94,552
Assessment Year2025
About this property
This home is located on a cul de sac that is very quiet and well kept. This home has original hardwood floors (seller is having them stained and restored). This home is minutes away from freeway access. The finishing touches are nicely done.
Investor Tools
$191,000
Estimated Property Value
$122,237Estimated Mortgage Balance
$68,763Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,146 /month
Positive
Cash Flow Estimate:
$382 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$244/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,973
$166,492
2025
$71,940
$94,552
$166,492
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,973
$166,492
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Tjc Mortgage Inc
Fha
$136,482
Yes
First
Dec 7, 2020
Jan 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$122,237
$79,763
39%
64%
$819/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$819/mo
+$1,407/mo
14.0%
12.4%