$137,000
NAL Estimated Property Value4139 Young St, Pasadena, TX, 77504
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size1,050 sqft
Building Information
Year Built1973
Stories2
Land Information
APN1045170000056
Lot Number56
SubdivisionFairmont T/H
Land UseResidential
Legal DescriptionLT 56 FAIRMONT T/H SEC 1
Census Tract323601
Assessed Land Value$25,625
Assessed Improvement Value$105,626
Assessment Year2025
About this property
Cute simple townhome, priced below the comps! A little bit of TLC can give you immediate sweat equity. The community has a pool and basketball court, and all of the exterior lawn maintenance is taken care of for you. Bring your pets!
Investor Tools
$137,000
Estimated Property Value
$132,299Estimated Mortgage Balance
$4,701Estimated Equity
6% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$828 /month
Positive
Cash Flow Estimate:
$276 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$201/month
$330/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,723
$131,251
2025
$25,625
$105,626
$131,251
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,723
$131,251
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$133,860
No
First
Sep 8, 2025
Oct 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$132,299
$8,701
6%
97%
$803/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,133/mo
+$589/mo
15.1%
