$214,757
NAL Estimated Property Value2604 Windsor Ln, Pasadena, TX, 77506
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesElectric Oven, Microwave, Electric Range, Dryer, Oven, Refrigerator, Washer
FlooringCarpet, Tile, Wood
Exterior
Lot Size6,159 sqft
Building Information
Year Built1953
Stories1
Garage Spaces1
Land Information
APN0805090000021
Lot Number21
SubdivisionRed Bluff Terrace
Land UseResidential
Legal DescriptionLT 21 BLK 30 RED BLUFF TERRACE SEC 4
Census Tract322800
Assessed Land Value$57,152
Assessed Improvement Value$157,605
Assessment Year2025
About this property
Beautifully updated 3-bedroom, 2-bath home featuring modern finishes, a functional layout, and move-in ready condition. A great opportunity for new homeowner.
Investor Tools
$214,757
Estimated Property Value
$205,001Estimated Mortgage Balance
$10,377Estimated Equity
4% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,500 /month
Positive
Cash Flow Estimate:
$500 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$292/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,432
$214,757
2025
$57,152
$157,605
$214,757
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,432
$214,757
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Benjamin Johnston
Seller Carryback / Seller Financing / Seller Take-Back
$208,043
No
First
Jul 12, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$205,001
$9,756
4%
95%
$1,248/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,248/mo
+$474/mo
9.6%
