$322,000
NAL Estimated Property Value4222 Colombia Dr, Pasadena, TX, 77504
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Free-Standing Range, Dishwasher, Oven
Exterior
Lot Size9,374 sqft
Building Information
Year Built1976
Stories1
Garage Spaces2
Land Information
APN1065450000006
Lot Number6
SubdivisionVista Villas
Land UseResidential
Legal DescriptionLT 6 BLK 2 VISTA VILLAS SEC 3
Census Tract323701
Assessed Land Value$68,850
Assessed Improvement Value$185,892
Assessment Year2025
Investor Tools
$322,000
Estimated Property Value
$266,693Estimated Mortgage Balance
$55,307Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,932 /month
Positive
Cash Flow Estimate:
$644 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$393/month
$50/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,109
$254,742
2025
$68,850
$185,892
$254,742
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,109
$254,742
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Fha
$279,837
Yes
First
Oct 23, 2023
Nov 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$266,693
$59,307
18%
83%
$1,678/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,728/mo
$-6/mo
6.4%
