$325,000
NAL Estimated Property Value2403 Juliet St, Pasadena, TX, 77502
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Electric Oven, Electric Range, Dishwasher
Exterior
Lot Size5,001 sqft
Building Information
Year Built2021
Garage Spaces1
Land Information
APN0780470020002
Lot Number2
Land UseResidential
Legal DescriptionLT 2 BLK 1 T E WILLIAMS PAR R/P
Census Tract323400
Assessed Land Value$64,575
Assessed Improvement Value$254,929
Assessment Year2025
About this property
Come visit this unique and stunning floorplan. As you enter the custom front door, you will see the study on left side and the stairs that lead to all your bedrooms on the right and the door the to garage as well. The hall leads you to the great room and dining area as well as your open concept kitchen. Enjoy your island kitchen and all the new appliances. Upstairs you will find your primary bedrooms and 3 additional spacious bedrooms and 2 bathrooms. Come see this one Today!
Investor Tools
$325,000
Estimated Property Value
$281,083Estimated Mortgage Balance
$43,917Estimated Equity
13% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,950 /month
Positive
Cash Flow Estimate:
$650 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$403/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,212
$319,504
2025
$64,575
$254,929
$319,504
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,212
$319,504
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Academy Mortgage Corp
Fha
$304,385
Yes
First
Apr 22, 2022
May 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$281,083
$43,917
13%
86%
$1,825/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$1,825/mo
+$401/mo
8.2%
