$292,000
NAL Estimated Property Value2204 Merle St, Pasadena, TX, 77502
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Range
FlooringTile
Exterior
Lot Size7,501 sqft
Building Information
Year Built2011
Garage Spaces2
Land Information
APN0805420000204
Lot Number205
SubdivisionShaver Place
Land UseResidential
Legal DescriptionLT 205 BLK 13 SHAVER PLACE SEC 3
Census Tract323400
Assessed Land Value$71,803
Assessed Improvement Value$214,426
Assessment Year2025
About this property
Discover your perfect home at 2204 Merle in Pasadena! This all-brick beauty (2011) features 3 spacious bedrooms, 2 stylishly updated baths, and a stunning remodeled kitchen with sleek quartz counters—ideal for cooking and gathering. Enjoy easy-care tile floors throughout and a relaxing primary suite retreat. Step outside to your covered patio, extended concrete pad, and a versatile storage house—ready for weekend BBQs or projects. Move-in ready, beautifully updated, and waiting for you!
Investor Tools
$292,000
Estimated Property Value
$291,124Estimated Mortgage Balance
$876Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,752 /month
Positive
Cash Flow Estimate:
$584 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$366/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,930
$286,229
2025
$71,803
$214,426
$286,229
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,930
$286,229
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Research Center Llc
Va
$295,000
Yes
First
Aug 28, 2025
Sep 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$291,124
$1,876
0%
100%
$1,769/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,769/mo
$-47/mo
7.1%
