$270,259
NAL Estimated Property Value4119 Fairhope Oak St, Pasadena, TX, 77503
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Microwave, Gas Cooktop, Dishwasher
FlooringCarpet, Vinyl
Exterior
Lot Size5,502 sqft
Building Information
Year Built2005
Garage Spaces2
Land Information
APN1253310030034
Lot Number34
SubdivisionDeer Creek
Land UseResidential
Legal DescriptionLT 34 BLK 3 DEER CREEK
Census Tract342400
Assessed Land Value$60,602
Assessed Improvement Value$209,657
Assessment Year2025
About this property
Welcome Home. This 3 bedroom, 2 1/2 bath home zoned to DPISD features a spacious living room and dining room. Kitchen with ample space, cabinets, a breakfast area with a backyard view. An Upstairs study /flex room that can easily be turned into a 4th bedroom. Utility room, a spacious master bedroom, closet, and spacious primary bath. Beautiful and quiet subdivision conveniently located with easy access to BW8. Don't miss out on this property with amazing potential.
Investor Tools
$270,259
Estimated Property Value
$133,228,121Estimated Mortgage Balance
$270,259Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,622 /month
Positive
Cash Flow Estimate:
$541 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$671/month
$469/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,700
$270,259
2025
$60,602
$209,657
$270,259
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,700
$270,259
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Tacoma Lending Llc
Commercial
$134,800,151
No
First
Sep 26, 2025
Jan 2040
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$133,228,121
N/A
0%
49296%
$808,196/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$808,665/mo
$-806,943/mo
7.6%
