$248,000
NAL Estimated Property Value3809 Sherbrooke Rd, Pasadena, TX, 77503
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size6,913 sqft
Building Information
Year Built1955
Stories1
Garage Spaces1
Land Information
APN0832950000026
Lot Number26
SubdivisionParkwood
Land UseResidential
Legal DescriptionLT 26 BLK 5 PARKWOOD SEC 1
Census Tract322600
Assessed Land Value$53,844
Assessed Improvement Value$127,342
Assessment Year2025
Investor Tools
$248,000
Estimated Property Value
$171,249Estimated Mortgage Balance
$76,751Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,500 /month
Positive
Cash Flow Estimate:
$500 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$292/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,269
$181,186
2025
$53,844
$127,342
$181,186
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,269
$181,186
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
212 Loans Llc
Unknown
$172,500
No
First
Feb 6, 2026
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$171,249
$76,751
30%
69%
$1,035/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$1,035/mo
+$1,191/mo
10.8%
