$201,000
NAL Estimated Property Value3809 Dumbarton Road, Pasadena, TX, 77503
$211,642 ARV
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesGas Oven, Gas Range, Dishwasher
FlooringTile, Wood
Exterior
Lot Size6,830 sqft
Building Information
Year Built1956
Stories1
Garage Spaces2
Land Information
APN0832960000022
Lot Number22
SubdivisionParkwood
Land UseResidential
Legal DescriptionLT 22 BLK 6 PARKWOOD SEC 1
Census Tract322600
Assessed Land Value$53,773
Assessed Improvement Value$116,996
Assessment Year2025
About this property
Nestled in the heart of Pasadena and Deer Park Schools – Loaded with charm and sunshine – Original Wood Floors - Sitting and rocking covered front porch - Formal Dining Room - Den with sliding door leading to a lovely backyard where you can enjoy morning coffee under a large covered patio. - Kitchen with gas stove, breakfast bar, ample cabinet and counter space and is open to breakfast room – 4 spacious bedrooms with ample closet space – 2 full baths - Fully fenced backyard – Freshly painted inside and out - 2 car carport with double wide drive.
Investor Tools
$201,000
Estimated Property Value
$141,895Estimated Mortgage Balance
$59,105Estimated Equity
29% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$211,642
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,206 /month
Positive
Cash Flow Estimate:
$402 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$414/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,964
$170,769
2025
$53,773
$116,996
$170,769
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,964
$170,769
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Leaderone Financial Corp
Conventional
$151,200
No
First
Jan 6, 2023
Feb 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$141,895
$59,105
29%
71%
$907/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$907/mo
+$1,319/mo
13.3%
