$230,000
NAL Estimated Property Value2415 Leslie Street, Pasadena, TX, 77502
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
Exterior
Lot Size7,261 sqft
Building Information
Year Built1959
Stories2
Garage Spaces2
Land Information
APN0904650000052
Lot Number52
SubdivisionSimway Place
Land UseResidential
Legal DescriptionLT 52 SIMWAY PLACE SEC 2 R/P
Census Tract323200
Assessed Land Value$54,995
Assessed Improvement Value$165,224
Assessment Year2025
About this property
Come see this recently renovated Simway Place charmer !! Hurry, It won't last long !!!
Investor Tools
$230,000
Estimated Property Value
$185,810Estimated Mortgage Balance
$44,190Estimated Equity
19% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,380 /month
Positive
Cash Flow Estimate:
$460 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$336/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,878
$220,219
2025
$54,995
$165,224
$220,219
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,878
$220,219
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Community Mortgage Inc
Conventional
$204,250
No
First
Aug 27, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$185,810
$44,190
19%
81%
$1,225/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,225/mo
+$497/mo
9.0%
