$242,000
NAL Estimated Property Value2605 Leslie St, Pasadena, TX, 77502
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Dishwasher, Refrigerator
FlooringVinyl
Exterior
Lot Size7,370 sqft
Building Information
Year Built1960
Stories1
Garage Spaces2
Land Information
APN0904650000042
Lot Number42
SubdivisionSimway Place
Land UseResidential
Legal DescriptionLT 42 SIMWAY PLACE SEC 2 R/P
Census Tract323200
Assessed Land Value$55,085
Assessed Improvement Value$164,915
Assessment Year2025
About this property
Gorgeous completely updated home 3,2 plus bonus room. Extended entry with formal dining room or study, leading to the breakfast room and family room with new paint and Luxury Vinyl Plank flooring. Open kitchen with quartz countertops, and subway backsplash, new appliances, refrigerator included. Primary suite with updated bathroom and large walk-in closet. Two large guest rooms, and a bonus room. Covered carport and back patio with built in table. New windows throughout. Large backyard perfect for entertaining.
Investor Tools
$242,000
Estimated Property Value
$250,469Estimated Mortgage Balance
$242,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,650 /month
Positive
Cash Flow Estimate:
$550 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$338/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,843
$220,000
2025
$55,085
$164,915
$220,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,843
$220,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas State Affordable Hsng Corp
Stand Alone Second / Subordinate Position
$11,979
No
First
Feb 13, 2026
Feb 2029
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$250,469
N/A
0%
103%
$1,509/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,509/mo
+$213/mo
8.5%
