$178,000
NAL Estimated Property Value1505 Locklaine Dr, Pasadena, TX, 77502
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Dishwasher
FlooringVinyl
Exterior
Lot Size6,617 sqft
Building Information
Year Built1952
Stories1
Garage Spaces2
Land Information
APN0772670000126
Lot Number126
SubdivisionPasadena Oaks
Land UseResidential
Legal DescriptionLT 126 PASADENA OAKS
Census Tract321600
Assessed Land Value$50,495
Assessed Improvement Value$95,114
Assessment Year2025
About this property
Recently renovated Single-Family home on Locklaine Dr. Boasting 3 beds, 1 bath, 1224 sq ft, built in 1952. Updates include new paint, bathtub, faucets, laminate flooring, kitchen cabinets, and granite countertops. Enjoy the spacious fenced yard for outdoor activities. Conveniently located near shopping and freeway access, making it an ideal Starter Home. Priced at 179900 on a 6618 sq ft lot. This move-in ready property with modern upgrades and a large yard is a must-see for buyers looking for a cozy home with contemporary features.
Investor Tools
$178,000
Estimated Property Value
$78,161Estimated Mortgage Balance
$99,839Estimated Equity
56% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,079 /month
Positive
Cash Flow Estimate:
$360 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$223/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,791
$145,609
2025
$50,495
$95,114
$145,609
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,791
$145,609
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Access Reverse Mortgage Of Houston
Reverse Mortgage / Hecm
$135,000
No
First
Jan 8, 2007
Sep 2080
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$78,161
$99,839
56%
44%
$853/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$853/mo
+$454/mo
8.8%
