Last 24 Hours
$131,000
NAL Estimated Property Value3119 Washington Street, Pasadena, TX, 77503
Off Market
3 Beds
2 Bath
1,142 Sq Ft
$109.02 / sqft
Built in 1950Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 1
Heating Central
CoolingAppliancesGas Oven, Gas Range
FlooringLaminate, Tile
Exterior
Lot Size5,502 sqft
Building Information
Year Built1950
Stories1
Land Information
APN0640110000191
Lot Number191,238
SubdivisionDeepwater
Land UseResidential
Legal DescriptionW 1/2 OF LTS 191 & 192 & E 5 FT OF LT 238 DEEPWATER
Census Tract322702
Assessed Land Value$51,763
Assessed Improvement Value$76,586
Assessment Year2025
About this property
Great Investment Opportunity for a Starter Home, Lease or Resale! Home has its Living Area and a separate Dinning Area. This home can comfortably accommodate a family with 2 ample size Bedrooms and one comfy size bedroom. Home has Central Air/Heat. Roof @ 1 year old. Zoned to Deer Park ISD with 3 campuses from Elementary to Middle School in walking distance.
Investor Tools
$131,000
Estimated Property Value
$0Estimated Mortgage Balance
$131,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$786 /month
Positive
Cash Flow Estimate:
$262 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$58/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$35
$128,349
2025
$51,763
$76,586
$128,349
No
Tax History
Year
Tax Paid
Assessed Value
2024
$35
$128,349
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$131,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
N/A
+$1,307/mo
12.0%
12.4%