$257,348
NAL Estimated Property Value4126 Donerail Dr Drive, Pasadena, TX, 77503
Off Market
Property Lead Type:
High Equity
Highlights
Interior
Exterior
Lot Size7,131 sqft
Building Information
Year Built1971
Garage Spaces2
Land Information
APN1010330000001
Lot Number1
SubdivisionBowling Green
Land UseResidential
Legal DescriptionLT 1 BLK 3 BOWLING GREEN SEC 1
Census Tract342400
Assessed Land Value$50,630
Assessed Improvement Value$206,718
Assessment Year2025
About this property
Beautiful 4 bedroom, 2 bathroom home in a quiet community. Beautiful backyard, perfect for you and your guests. Come see your future home today! Buyer to verify all information and room dimensions.
Investor Tools
$257,348
Estimated Property Value
$165,929Estimated Mortgage Balance
$91,419Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,544 /month
Positive
Cash Flow Estimate:
$515 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$419/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,738
$257,348
2025
$50,630
$206,718
$257,348
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,738
$257,348
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Community Mortgage Inc
Fha
$176,739
Yes
First
Apr 8, 2021
May 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$165,929
$91,419
35%
64%
$1,103/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,103/mo
+$619/mo
8.0%
