$207,000
NAL Estimated Property Value2806 Raymond St, Pasadena, TX, 77506
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Microwave, Gas Range, Dishwasher, Refrigerator
FlooringVinyl
Exterior
Lot Size6,599 sqft
Building Information
Year Built1960
Stories1
Garage Spaces1
Land Information
APN0925910000009
Lot Number9
SubdivisionRed Bluff Terrace
Land UseResidential
Legal DescriptionLT 9 BLK 5 RED BLUFF TERRACE SEC 7
Census Tract322800
Assessed Land Value$57,570
Assessed Improvement Value$66,338
Assessment Year2025
About this property
Charming 3 bedrooms 1 bath with Walk-in Shower and open concept home that has been fully renovated with the latest that’s move-in ready. This home offers peace of mind with brand new appliances in the Kitchen new cabinets farmers sink quartz countertops and much more. New roof, HVAC and tankless water heater. Many new features throughout. Close to 225 and Beltway 8 with shopping centers near by. Come see your next new home!
Investor Tools
$207,000
Estimated Property Value
$187,458Estimated Mortgage Balance
$19,542Estimated Equity
15% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,350 /month
Positive
Cash Flow Estimate:
$450 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$238/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,820
$123,908
2025
$57,570
$66,338
$123,908
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,820
$123,908
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Built Right Homes Llc
Purchase Money Mortgage
$188,000
No
First
Mar 26, 2026
Apr 2046
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$187,458
$35,542
15%
91%
$1,128/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,128/mo
+$594/mo
10.0%
