$355,000
NAL Estimated Property Value406 Llano St, Pasadena, TX, 77504
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Dishwasher, Refrigerator
FlooringCarpet, Laminate, Tile
Exterior
Lot Size43,499 sqft
Building Information
Year Built1960
Stories1
Garage Spaces5
Land Information
APN0610870030311
Lot Number232
SubdivisionAlta Vista Acres
Land UseResidential
Legal DescriptionTR 232A W 1/2 OF LT 232 ALTA VISTA ACRES SEC 3
Census Tract323601
Assessed Land Value$194,760
Assessed Improvement Value$149,727
Assessment Year2025
About this property
Country Living in the City! One Acre! Three Car Detached Garage with Oversized Door Plus Two Car Attached Garage * House Has Formal Living and Formal Dining * Granite Countertops * Stainless Appliances * Updated Fixtures * Ceiling Fans * Updated Baths * Updated Roof 2017 * 2" Blinds * Garage Door Openers * Covered Patio * Storm Door * Lots of Closets * Unlimited Possibilities Here!
Investor Tools
$355,000
Estimated Property Value
$257,110Estimated Mortgage Balance
$97,890Estimated Equity
31% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,130 /month
Positive
Cash Flow Estimate:
$710 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$448/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,602
$344,487
2025
$194,760
$149,727
$344,487
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,602
$344,487
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
T2 Financial Llc
Conventional
$268,000
No
First
Feb 29, 2024
Mar 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$257,110
$115,890
31%
72%
$1,607/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,607/mo
+$115/mo
5.8%
