$289,000
NAL Estimated Property Value2738 Yale Street A, Pasadena, TX, 77502
Off Market
Commercial
Highlights
Interior
Exterior
Lot Size6,512 sqft
Building Information
Year Built2016
Land Information
APN0940410000010
Lot Number10
SubdivisionFieldcrest
Land UseResidential
Legal DescriptionLT 10 BLK 5 FIELDCREST
Census Tract323802
Assessed Land Value$50,366
Assessed Improvement Value$238,634
Assessment Year2025
About this property
A great rental investment. This property lays in an established neighborhood at a great location in Pasadena. Each side comes with 2 bedrooms, 1 full bath, The kitchen was beautifully designed to be functional. Welcome your guests in a large family room and enjoy their company. Your family will be comfortable with their wonderful good size bedrooms. Contact us or your realtor for a tour, don't delay, make it yours today before someone else does!!
Investor Tools
$289,000
Estimated Property Value
$282,526Estimated Mortgage Balance
$6,474Estimated Equity
2% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,794 /month
Positive
Cash Flow Estimate:
$598 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$419/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,579
$289,000
2025
$50,366
$238,634
$289,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,579
$289,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Hometown Lenders Inc
Conventional
$283,765
No
First
Jul 21, 2023
Aug 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$282,526
$6,474
2%
98%
$1,788/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$1,788/mo
+$438/mo
9.2%
