$312,297
NAL Estimated Property Value3106 Edmonton Dr, Pasadena, TX, 77503
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Dishwasher
FlooringTile, Wood, Vinyl
Exterior
Lot Size8,228 sqft
Building Information
Year Built1959
Stories1
Garage Spaces2
Land Information
APN0770170000166
Lot Number166,167
SubdivisionBerkshire Village
Land UseResidential
Legal DescriptionW 15.5 FT OF LT 166 & E 54.25 FT OF LT 167 BERKSHIRE VILLAGE SEC 1
Census Tract322702
Assessed Land Value$57,486
Assessed Improvement Value$254,811
Assessment Year2025
About this property
Complete Remodel * Original Hardwood Floors * Vinyl Planks * Gameroom or 2nd Living * Updates Include: Granite Countertops and Backsplash, Stainless Steel Appliances, Cabinets, Vanities, Tile, Fixtures, Faucets, Plumbing, HVAC, Fence, Interior and Exterior Paint * Covered Patio * Inside Utility * Great Neighborhood * Deer Park Schools * Will Sell Quick!
Investor Tools
$312,297
Estimated Property Value
$386,305Estimated Mortgage Balance
$312,297Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,874 /month
Positive
Cash Flow Estimate:
$625 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$490/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,319
$312,297
2025
$57,486
$254,811
$312,297
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,319
$312,297
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Everett Financial Inc
Fha
$208,061
Yes
First
Aug 11, 2020
Sep 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$386,305
N/A
0%
124%
$2,602/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$2,602/mo
$-880/mo
6.6%
