$301,000
NAL Estimated Property Value4218 Tonkawa St, Pasadena, TX, 77504
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Double Oven, Electric Oven, Microwave, Electric Cooktop, Dishwasher
FlooringTile, Wood
Exterior
Lot Size7,039 sqft
Building Information
Year Built1977
Stories1
Garage Spaces2
Land Information
APN1088350000005
Lot Number5
SubdivisionParkgate
Land UseResidential
Legal DescriptionLT 5 BLK 3 PARKGATE SEC 4 R/P
Census Tract323702
Assessed Land Value$50,775
Assessed Improvement Value$223,549
Assessment Year2025
About this property
Beautifully cared-for 1-story w/lots of upgrades nestled in the popular parkgate subdivision. Location Location Location No HOA Leaded glass entry door, tile in entry, kitchen, breakfast & baths, Master has a private Walk-In Shower/Double Vanities/Walk in Closets. Storm Windows have pull out screens hidden inside each window. Bump out work space/shelving in garage. Two covered patios, "Tough Shed" Never flooded as per homeowner. French Drains ~ NO HOA Call your agent to schedule a showing. If you do not have an agent give me a call.
Investor Tools
$301,000
Estimated Property Value
$184,793Estimated Mortgage Balance
$116,207Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,806 /month
Positive
Cash Flow Estimate:
$602 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$354/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,744
$274,324
2025
$50,775
$223,549
$274,324
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,744
$274,324
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Primary Residential Mortgage Inc
Conventional
$201,600
No
First
Dec 23, 2021
Jan 2037
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$184,793
$120,207
39%
61%
$1,209/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,209/mo
+$513/mo
6.9%
