Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
—
Last 24 HoursLast 24 Hours
ARV Flip List
ARV Flip List
  • Properties with flip potential and high ARV margins
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
Auction List
Auction List
  • Real estate scheduled for county or online auction
Deals List
Deals List
  • Discounted properties priced below market value
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS

$186,000

NAL Estimated Property Value

3913 Vista Rd # 6, Pasadena, TX, 77504

Off MarketInfo
Beds3 Beds
Baths3 Bath
Baths1,674 Sq Ft
price_per_sqft$126.64 / sqft
Year BuiltBuilt in 1978

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
Bathrooms Half 1Bathrooms Half 1
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Dryer, Refrigerator, Washer, Dishwasher, Washer/Dryer, Oven
FlooringCarpet, Laminate, Tile

Exterior

Exterior FeaturesCourtyard

Building Information

Year Built1978
Stories2
Garage Spaces2

Land Information

APN1128410000002
Lot Number2
SubdivisionWillow Vista T/H
Land UseResidential
Legal DescriptionLT 2 BLK 6 WILLOW VISTA T/H SEC 2
Census Tract323701
Assessed Land Value$22,425
Assessed Improvement Value$161,604
Assessment Year2025

About this property

Charming, move-in ready 3-bed, 2.5-bath Townhome with 2-car garage in a peaceful community and prime location! An open, inviting entry leads to a sunlit living room with a cozy corner fireplace. The well-appointed galley kitchen features granite counters, beautiful stainless appliances, a pantry, and abundant cabinet storage. Enjoy the sunny dining area, which looks out to the private patio - perfect for morning coffee. The primary suite offers a spacious ensuite bath and generous walk-in closets. True 2-car garage with storage cabinets and a window A/C (great for staying cool while tackling projects!). New interior paint and plush bedroom/living flooring. PEX plumbing and a 2024 Rheem water heater add peace of mind. Washer/dryer and newer French-door refrigerator convey. Enjoy the lush community green space and low HOA fee. Near freeways, restaurants, and shopping. Call me for a tour - this fabulous townhome won’t last long!

Investor Tools

Property Icon
$186,000
Estimated Property Value
$191,850Estimated Mortgage Balance
$186,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,272 /month
Positive
Cash Flow Estimate:
$424 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$107/month
$160/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$354
$184,029
2025
$22,425
$161,604
$184,029
No

Tax History

Year
Tax Paid
Assessed Value
2024
$354
$184,029

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Synergy One Lending
Fha
$184,594
Yes
First
Oct 27, 2025
Nov 2055

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$191,850
N/A
0%
103%
$1,163/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,323/mo
+$399/mo
11.1%

City: Pasadena

3913 Vista Rd # 6 | Property Details | No Agent List