Last 24 Hours
$231,952
NAL Estimated Property Value2922 Darrel St, Pasadena, TX, 77502
Off Market
3 Beds
1 Bath
1,274 Sq Ft
$62.7 / sqft
Built in 1960Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Bedrooms 3
Bathrooms Full 1
Indoor Fireplace
Garage Available
Heating Central
CoolingExterior
Lot Size7,601 sqft
Building Information
Year Built1960
Stories1
Garage Spaces1
Land Information
APN0771710000019
Lot Number19
SubdivisionWestside Terrace
Land UseResidential
Legal DescriptionE 68.5 FT OF LT 19 WESTSIDE TERRACE
Census Tract323500
Assessed Land Value$59,585
Assessed Improvement Value$172,367
Assessment Year2025
About this property
This house will be great for an investor of family that wants to put work into a home to live in. House is in a great part of Pasadena that is close to all the amenities. This house is priced to go quick! Room measurements are not exact and should be independently verified.
Investor Tools
$231,952
Estimated Property Value
$171,047Estimated Mortgage Balance
$60,905Estimated Equity
26% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,392 /month
Positive
Cash Flow Estimate:
$464 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$293/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,354
$231,952
2025
$59,585
$172,367
$231,952
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,354
$231,952
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Hugo Sanchez
Seller Carryback / Seller Financing / Seller Take-Back
$178,000
No
First
Mar 15, 2024
Mar 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$171,047
$60,905
26%
74%
$1,068/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,068/mo
+$654/mo
8.9%
12.4%