$119,000
NAL Estimated Property Value3919 Fairmont Parkway 147, Pasadena, TX, 77504
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Electric Cooktop, Dishwasher, Refrigerator
FlooringLaminate
Building Information
Year Built1980
Stories1
Land Information
APN1148220070003
SubdivisionWalnut Hill Condo
Land UseResidential
Legal DescriptionTH 147 BLDG G .00705 INT COMMON LAND & ELE WALNUT HILL CONDO
Census Tract323601
Assessed Land Value$21,515
Assessed Improvement Value$91,724
Assessment Year2025
About this property
Welcome home! If you are looking for a lovely 1st floor, 2 bedroom, 2 bath unit, we have it. Well maintained complex with wonderful amenities that include pool, hot tub, tennis court, and clubhouse. Washer and dryer inside unit as well as on-site laundry mat.
Investor Tools
$119,000
Estimated Property Value
$104,896Estimated Mortgage Balance
$14,104Estimated Equity
11% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$732 /month
Positive
Cash Flow Estimate:
$244 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$145/month
$295/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,148
$113,239
2025
$21,515
$91,724
$113,239
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,148
$113,239
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Aml Funding Llc
Conventional
$110,250
No
First
Sep 22, 2023
Oct 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$104,896
$14,104
11%
88%
$662/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$957/mo
+$350/mo
13.2%
