Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours

$363,947

NAL Estimated Property Value

2605 Hearne Dr, Pasadena, TX, 77502

Off MarketInfo
Beds4 Beds
Baths3 Bath
Baths2,577 Sq Ft
price_per_sqft$131.9 / sqft
Year BuiltBuilt in 2015

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 2Bathrooms Full 2
Bathrooms Half 1Bathrooms Half 1
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling

Exterior

Lot Size5,127 sqft

Building Information

Year Built2015
Garage Spaces2

Land Information

APN0932680000011
SubdivisionPreston Manor
Land UseResidential
Legal DescriptionTR 3A BLK 1 PRESTON MANOR
Census Tract323802
Assessed Land Value$46,932
Assessed Improvement Value$317,015
Assessment Year2025

About this property

Stunning 4/5-bedroom custom home, complete with a modern studio apartment. Inviting entryway opens to a seamless flow between the formal dining area, kitchen breakfast nook, & the cozy living room, with a charming gas log fireplace. Sq. feet does not include bonus room or studio apartment. The kitchen has wood cabinets, granite countertops, stainless steel appliances, & a convenient breakfast bar. Primary bedroom is a peaceful retreat with en-suite bath, which includes a soaking tub, a separate large mud-set tiled shower & double vanities. The wood staircase guides you to the upper level to the game room & four generously sized secondary bedrooms. A sleek studio apartment w/ a private entrance. Studio includes a kitchen, bath & laundry connections, making it an excellent option for guests, short-term rentals, or long-term leases. Backyard includes large covered patio & storage shed offering additional storage solutions. This home is a rare find—don’t miss your chance to see it!

Investor Tools

Property Icon
$363,947
Estimated Property Value
$330,390Estimated Mortgage Balance
$33,557Estimated Equity
9% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,184 /month
Positive
Cash Flow Estimate:
$728 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$475/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,875
$363,947
2025
$46,932
$317,015
$363,947
No

Tax History

Year
Tax Paid
Assessed Value
2024
$3,875
$363,947

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nations Reliable Lending Llc
Fha
$333,841
Yes
First
Sep 27, 2024
Oct 2054

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$330,390
$33,557
9%
91%
$2,043/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$2,043/mo
+$183/mo
7.3%

Learn About the Market: Opportunity in Texas

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore Texas Explore This Area
Population Growth

Population Growth

~1.3% annually

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$283,800

Unemployment Rate

Unemployment Rate

4.3%

Price Trend

Price Trend

Flat

New Permits

New Permits

158,121

City: Pasadena

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

2605 Hearne Dr | Property Details | No Agent List