$431,000
NAL Estimated Property Value226 Vista Rd, Pasadena, TX, 77504
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Oven, Electric Range, Free-Standing Range, Oven
FlooringCarpet, Vinyl
Exterior
Lot Size1 acre
Building Information
Year Built2005
Stories1
Garage Spaces1
Land Information
APN0610870030266
Lot Number266
SubdivisionAlta Vista Acres
Land UseResidential
Legal DescriptionTR 266A W 1/2 OF LT 266 ALTA VISTA ACRES SEC 3
Census Tract323500
Assessed Land Value$194,832
Assessed Improvement Value$126,139
Assessment Year2025
Investor Tools
$431,000
Estimated Property Value
$164,898Estimated Mortgage Balance
$266,102Estimated Equity
54% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,586 /month
Positive
Cash Flow Estimate:
$862 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$503/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,883
$320,971
2025
$194,832
$126,139
$320,971
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,883
$320,971
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Acc Mortgage Inc
Conventional
$183,750
No
First
Jan 21, 2021
Feb 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$164,898
$201,102
54%
38%
$1,102/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$1,102/mo
+$205/mo
3.6%
