Last 24 Hours
$279,000
NAL Estimated Property Value4042 Watters Rd, Pasadena, TX, 77504
Off Market
3 Beds
2 Bath
1,508 Sq Ft
$165.72 / sqft
Built in 1976Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Indoor Fireplace
Garage Available
Heating Central
CoolingExterior
Lot Size7,039 sqft
Building Information
Year Built1976
Stories1
Garage Spaces2
Land Information
APN1088330000004
Lot Number4
SubdivisionParkgate
Land UseResidential
Legal DescriptionLT 4 BLK 1 PARKGATE SEC 4 R/P
Census Tract323702
Assessed Land Value$50,775
Assessed Improvement Value$169,128
Assessment Year2025
About this property
CHARMING 3 BEDROOM HOME IN PARKGATE. OPEN FLOOR PLAN,LIVING DINING & KITCHEN WITH BREAKFAST BAR.DINING ROOM HAS CHAIR RAIL. FIRE PLACE IN FAMILY ROOM. NEW FLOORS IN BEDROOMS AND FRESH PAIN THROUGHOUT. NICE CURB APPEAL.FENCED IN BACK YARD &BACK PATIO.CALL TODAY FOR MORE INFORMATION OR TO MAKE A SHOWING APPOINTMENT.
Investor Tools
$279,000
Estimated Property Value
$239,669Estimated Mortgage Balance
$39,331Estimated Equity
10% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,674 /month
Positive
Cash Flow Estimate:
$558 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$336/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,638
$219,903
2025
$50,775
$169,128
$219,903
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,638
$219,903
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Land-Home Financial Services
Fha
$245,471
Yes
First
Jan 2, 2025
Feb 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$239,669
$27,331
10%
86%
$1,472/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,472/mo
+$250/mo
7.4%
12.4%