$166,843
NAL Estimated Property Value3205 Thornwood Dr, Pasadena, TX, 77503
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Gas Range
FlooringCarpet, Tile
Exterior
Lot Size7,562 sqft
Building Information
Year Built1956
Stories1
Garage Spaces3
Land Information
APN0843660000003
Lot Number3
SubdivisionTanglebriar
Land UseResidential
Legal DescriptionLT 3 BLK 10 TANGLEBRIAR SEC 2
Census Tract322701
Assessed Land Value$61,731
Assessed Improvement Value$105,112
Assessment Year2025
About this property
Spacious living room that opens to dining area. Fresh interior paint. Updated kitchen with tile flooring, granite countertops and all new soft close cabinetry. 3 bedrooms and 1 bathroom with tub/shower combo updated with tile and granite countertops. central HVAC with new ducts and vents. attached double carport with single-car attached garage and untility room. an enclosed back porch and workshop/shed area in backyard. no back neighbors!
Investor Tools
$166,843
Estimated Property Value
$117,613Estimated Mortgage Balance
$49,230Estimated Equity
29% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,001 /month
Positive
Cash Flow Estimate:
$334 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$235/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,984
$166,843
2025
$61,731
$105,112
$166,843
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,984
$166,843
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pilgrim Mortgage Llc
Conventional
$119,000
No
First
Sep 29, 2025
Oct 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$117,613
$49,230
29%
70%
$714/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$714/mo
+$1,008/mo
12.4%
