$204,000
NAL Estimated Property Value3207 Dartmouth Dr, Pasadena, TX, 77503
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesGas Oven, Free-Standing Range, Gas Range, Oven
FlooringVinyl, Wood
Exterior
Lot Size7,671 sqft
Building Information
Year Built1955
Stories1
Garage Spaces2
Land Information
APN0770170000251
Lot Number251
SubdivisionBerkshire Village
Land UseResidential
Legal DescriptionLT 251 BERKSHIRE VILLAGE SEC 1
Census Tract322702
Assessed Land Value$57,010
Assessed Improvement Value$142,105
Assessment Year2025
About this property
Move in ready! Awesome updates with designer inspired decor! Sunny living area open to kitchen and dining area. A dazzling kitchen boasting new gas stove, new flooring, stainless steel sink with high arched faucet! 3 spacious bedrooms! Sparkling newly remodeled baths with beautiful fixtures and new flooring! Guest bath features custom designed oversized walk in shower! Beautiful original hardwood floors! Covered patio! Fully fenced backyard! Roof is 2 years old! You'll love its style!
Investor Tools
$204,000
Estimated Property Value
$170,171Estimated Mortgage Balance
$33,829Estimated Equity
14% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,224 /month
Positive
Cash Flow Estimate:
$408 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$294/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,510
$199,115
2025
$57,010
$142,105
$199,115
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,510
$199,115
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nations Reliable Lending Llc
Conventional
$181,649
No
First
Dec 15, 2022
Jan 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$170,171
$28,944
14%
83%
$1,090/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,090/mo
+$632/mo
10.1%
