$211,000
NAL Estimated Property Value2117 Hickory Ln, Pasadena, TX, 77502
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
FlooringLaminate, Tile, Wood
Exterior
Lot Size6,599 sqft
Building Information
Year Built1955
Stories1
Garage Spaces2
Land Information
APN0831510000009
Lot Number9
SubdivisionStrawberry Hills
Land UseResidential
Legal DescriptionLT 9 BLK 8 STRAWBERRY HILLS SEC 4
Census Tract323801
Assessed Land Value$55,650
Assessed Improvement Value$109,982
Assessment Year2025
About this property
4 bedroom, 2 bath home with 1-car attached garage & 2-car detached garage / workshop with electricity and workbench & shelving 2 driveways, granite counter top in the kitchen, ceramic tile in kitchen/dining & bathroom, new light fixtures house has full brick exterior with vinyl trim + detached garage / workshop has vinyl trim covered back patio convenient location near all schools shows great.
Investor Tools
$211,000
Estimated Property Value
$121,203Estimated Mortgage Balance
$89,797Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,266 /month
Positive
Cash Flow Estimate:
$422 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$227/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,670
$165,632
2025
$55,650
$109,982
$165,632
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,670
$165,632
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mid-American Mortgage Inc
Conventional
$131,250
No
First
Apr 4, 2022
May 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$121,203
$80,797
39%
57%
$787/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$787/mo
+$1,439/mo
12.7%
