$342,592
NAL Estimated Property Value1815 Gillingham Way, Pasadena, TX, 77504
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Microwave, Dishwasher
Exterior
Lot Size6,325 sqft
Building Information
Year Built2003
Garage Spaces2
Land Information
APN1209710040003
Lot Number3
SubdivisionBurkeshire
Land UseResidential
Legal DescriptionLT 3 BLK 4 BURKESHIRE
Census Tract323602
Assessed Land Value$59,114
Assessed Improvement Value$283,478
Assessment Year2025
About this property
Welcome to 1815 Gillingham Way. This home features an open floor plan. Kitchen with island. Breakfast room. Large living area with fireplace. Primary bedroom is huge, and primary closet has a Elfa closet system. Garden tub with separate shower. Split floor plan. Water heater 2024. Exterior paint 3/25. Walking track is just outside the back gate. Patio cover. Easy commute to shopping, hospitals and restaurants.
Investor Tools
$342,592
Estimated Property Value
$213,110Estimated Mortgage Balance
$129,482Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,056 /month
Positive
Cash Flow Estimate:
$685 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$234/month
$400/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,092
$342,592
2025
$59,114
$283,478
$342,592
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,092
$342,592
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Southwestern National Bank
Purchase Money Mortgage
$216,600
No
First
Jun 12, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$213,110
$129,890
37%
62%
$1,299/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$1,699/mo
+$527/mo
7.8%
