Last 24 Hours
$148,000
NAL Estimated Property Value3113 Darling Avenue, Pasadena, TX, 77503
$158,171 ARV
Off Market
3 Beds
2 Bath
1,310 Sq Ft
$106.79 / sqft
Built in 1950Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 1
Garage Available
HeatingExterior
Lot Size5,502 sqft
Building Information
Year Built1950
Stories1
Garage Spaces3
Land Information
APN0640110000183
Lot Number183,184
SubdivisionDeepwater
Land UseResidential
Legal DescriptionE 20 FT OF LT 183 & W 35 FT OF LT 184 DEEPWATER
Census Tract322702
Assessed Land Value$51,763
Assessed Improvement Value$78,237
Assessment Year2025
About this property
Don't miss this Darling of a Deal! Add this 3/2/2 property to your portfolio. Handyman special with a possibility of adding value by turning the detached garage in an income producing property. This property already has two driveways.
Investor Tools
$148,000
Estimated Property Value
$135,836Estimated Mortgage Balance
$12,164Estimated Equity
8% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$158,171
Rent-to-Value Ratio: 0.72%
Rent Estimate
$888 /month
Positive
Cash Flow Estimate:
$296 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$311/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,997
$130,000
2025
$51,763
$78,237
$130,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,997
$130,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Geneva Financial Llc
Conventional
$140,000
No
First
Sep 16, 2024
Oct 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$135,836
$12,164
8%
92%
$840/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$840/mo
+$882/mo
14.0%
12.4%