$388,000
NAL Estimated Property Value4243 Royal Manor Dr, Pasadena, TX, 77505
$400,732 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Gas Cooktop, Dishwasher
FlooringTile, Wood
Exterior
Lot Size8,372 sqft
Building Information
Year Built1989
Garage Spaces2
Land Information
APN1157670080029
Lot Number29
SubdivisionVillage Grove
Land UseResidential
Legal DescriptionLT 29 BLK 8 VILLAGE GROVE SEC 2B R/P
Census Tract342001
Assessed Land Value$82,238
Assessed Improvement Value$295,855
Assessment Year2025
About this property
Beautiful home on corner lot in quiet neighborhood. Fromal living and formal dining room, spacious den with fireplace, oversized kitchen with two breakfast/dining areas. All bedrooms up with game room. Large primary bedroom with walk-in closet, primary bathroom with double sinks, soaking tub, and separate shower. Lots of storage, lots of natural light, freshly painted interior, generator stays. This is a must see!
Investor Tools
$388,000
Estimated Property Value
$299,626Estimated Mortgage Balance
$88,374Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$400,731
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,328 /month
Positive
Cash Flow Estimate:
$776 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$820/month
$295/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,905
$378,093
2025
$82,238
$295,855
$378,093
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,905
$378,093
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Research Center Llc
Va
$318,164
Yes
First
Mar 9, 2023
Apr 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$299,626
$78,467
20%
77%
$1,908/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,400/mo
$2,203/mo
+$197/mo
7.4%
