$171,000
NAL Estimated Property Value3203 Darling Ave, Pasadena, TX, 77503
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
Exterior
Lot Size5,001 sqft
Building Information
Year Built1959
Stories1
Garage Spaces2
Land Information
APN0640110000137
Lot Number137,138
SubdivisionDeepwater
Land UseResidential
Legal DescriptionE 1/2 OF LTS 137 & 138 DEEPWATER
Census Tract322702
Assessed Land Value$51,250
Assessed Improvement Value$103,650
Assessment Year2025
About this property
This beautifully updated home in Pasadena captures attention from the moment you drive up. Enjoy open concept living with a kitchen that opens up to a living room and dining area. This one story property features a recently remodeled kitchen, bathroom, and flooring throughout. Located in a mature neighborhood with great schools! Don't miss out, view this home today!
Investor Tools
$171,000
Estimated Property Value
$137,166Estimated Mortgage Balance
$33,834Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,140 /month
Positive
Cash Flow Estimate:
$380 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$376/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,655
$154,900
2025
$51,250
$103,650
$154,900
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,655
$154,900
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Unknown
$140,486
No
First
Jan 6, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$137,166
$35,834
20%
80%
$843/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$843/mo
+$879/mo
12.1%
