Last 24 Hours
$359,900
2602 Dupont Street, Pasadena, TX, 77503
$387,881 ARV
Pending
4 Beds
2 Bath
2,032 Sq Ft
Single Family Residence
$177.12 / sqft
Built in 1950Property Lead Type:
High EquityMove-In Ready
Highlights
Interior
Bedrooms 4
Bathrooms Full 1Bathrooms Half 1
Garage Available
Heating Central
CoolingAppliancesDisposal, Dishwasher
Exterior
Lot Size21,850 sqft
Building Information
Year Built1950
Stories1
Garage Spaces1
Land Information
APN0731460170014
Lot Number14
SubdivisionSpencer Highway Gardens
Land UseResidential
Legal DescriptionLT 14 BLK 17 SPENCER HIGHWAY GARDENS SEC 3
Census Tract342200
Assessed Land Value$112,389
Assessed Improvement Value$122,885
Assessment Year2025
About this property
Dueno y Dueno. 5-bed 2-bath main house with 1-bed 1-bath garage apartment in the 20'x40' building on half-acre lot. Fully renovated with LVP flooring, granite counters, and upgraded appliances. Seller will accept payments.
Investor Tools
$222,467Estimated Mortgage Balance
$133,533Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$387,881
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,159 /month
Positive
Cash Flow Estimate:
$720 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$313/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,982
$235,274
2025
$112,389
$122,885
$235,274
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,982
$235,274
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$227,500
No
First
Mar 31, 2025
Apr 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$222,467
$133,533
37%
62%
$1,364/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,364/mo
+$358/mo
5.8%
12.4%