$109,000
NAL Estimated Property Value3919 Fairmont Parkway 221, Pasadena, TX, 77504
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Cooktop, Dryer, Refrigerator, Washer, Dishwasher
FlooringCarpet
Building Information
Year Built1980
Stories1
Land Information
APN1148220160001
SubdivisionWalnut Hill Condo
Land UseResidential
Legal DescriptionTH 221 BLDG R .00635 INT COMMON LAND & ELE WALNUT HILL CONDO
Census Tract323601
Assessed Land Value$18,888
Assessed Improvement Value$80,522
Assessment Year2025
About this property
Ready for immediate move in. Lovely 2 Bedroom condo, 1 bath with Washer/Dryer included. Property amenities include tennis court and two pools.
Investor Tools
$109,000
Estimated Property Value
$0Estimated Mortgage Balance
$109,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$654 /month
Positive
Cash Flow Estimate:
$218 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$147/month
$266/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,222
$99,410
2025
$18,888
$80,522
$99,410
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,222
$99,410
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$109,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$266/mo
+$1,041/mo
14.4%
