$180,700
NAL Estimated Property Value2702 Vienna Pl, Pasadena, TX, 77502
$223,900 ARV
Recently Sold
7/18/26
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
Exterior
Exterior FeaturesCourtyard
Lot Size1,516 sqft
Building Information
Year Built2005
Garage Spaces2
Land Information
APN1265230020008
Lot Number8
SubdivisionShaver Landing
Land UseResidential
Legal DescriptionLT 8 BLK 2 SHAVER LANDING
Census Tract321600
Assessed Land Value$26,737
Assessed Improvement Value$153,963
Assessment Year2025
About this property
Completely remodeled townhome. Fresh paint, new cabinets, all new flooring throughout. This home has been elegantly renovated. Includes all appliances including the washer and dryer. This home features a primary bedroom on the second floor with its own private bathroom. With one bedroom and complete bathroom downstairs it a great space for all your needs. Come see this home today before it’s gone.
Investor Tools
$180,700
Estimated Property Value
$45,875Estimated Mortgage Balance
$134,825Estimated Equity
74% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$223,899
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,084 /month
Positive
Cash Flow Estimate:
$361 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$262/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,238
$180,700
2025
$26,737
$153,963
$180,700
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,238
$180,700
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Magnus Financial Corp
Unknown
$97,950
No
First
Jun 16, 2006
Jul 2036
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$45,875
$134,825
74%
25%
$588/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$588/mo
+$1,134/mo
11.4%
