$184,000
NAL Estimated Property Value2009 Dade St, Pasadena, TX, 77502
$192,853 ARV
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Free-Standing Range, Gas Range, Oven
FlooringLaminate, Tile
Exterior
Lot Size8,102 sqft
Building Information
Year Built1949
Stories1
Garage Spaces3
Land Information
APN0752110000031
Lot Number31
SubdivisionVince Heights
Land UseResidential
Legal DescriptionLT 31 VINCE HEIGHTS SEC 1
Census Tract322100
Assessed Land Value$51,030
Assessed Improvement Value$110,225
Assessment Year2025
About this property
Great started homes with granite counter tops, laminate floor, nice open living and dining area. Updated a/c condenser and water heater. House has lots of potential.
Investor Tools
$184,000
Estimated Property Value
$145,892Estimated Mortgage Balance
$38,108Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$192,853
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,104 /month
Positive
Cash Flow Estimate:
$368 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$236/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,913
$161,255
2025
$51,030
$110,225
$161,255
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,913
$161,255
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Central Bank
Conventional
$149,600
No
First
May 12, 2023
Jun 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$145,892
$37,108
20%
79%
$1,150/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,150/mo
+$572/mo
11.2%
