B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$406,000

NAL Estimated Property Value

4302 Waterfall Cove, Pasadena, TX, 77505

Off Market

4 Beds

4 Bath

2,839 Sq Ft

Single Family Residence

$117.96 / sqft

Built in 2003

Property Lead Type:

High EquityMove-In Ready

Highlights

Interior

Bedrooms 4

Bathrooms Full 2

Bathrooms Half 1

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesENERGY STAR Qualified Appliances, Disposal, Gas Oven, Microwave, Gas Range, Dishwasher

FlooringCarpet, Tile, Wood

Exterior

Lot Size8,407 sqft

Building Information

Year Built2003

Garage Spaces2

Land Information

APN1197500030016

Lot Number16

SubdivisionVillage Grove East

Land UseResidential

Legal DescriptionLT 16 BLK 3 VILLAGE GROVE EAST SEC 2

Census Tract342001

Assessed Land Value$90,818

Assessed Improvement Value$256,243

Assessment Year2025

About this property

***Built In Home Generator***Automatic Generator Powers Entire Home ~ No Power Loss or Broken Pipes During Feb 2021 Freeze***Sprinkler System***Low HOA Fees***Never Flooded**No Neighbors to Left of Home Must See ~ Beautiful 2 Story, 4 Bedroom, 2.5 Bath Brighton Home w/3 Car Detached Garage (Garage has its own 1/2 Bath) & 3rd Garage Door that opens to Backyard Deck! Rare opportunity to own a 3 Car Garage Home w/Built In Generator on a Corner Lot w/in Family Friendly Cul-Da-Sac! Huge 1st Floor Master Suite w/Bonus Room, His & Her Closets & En-Suite Bath. Secondary Bedrooms are Spacious w/great closet space. Huge Gameroom w/Built In Speakers!!! Spacious, Open Concept ~ Smart Floor Plan w/TONS of recent upgrades ~ BRAND NEW, Never Lived on Carpet though-out 2nd floor ~ Interior Freshly Painted in Sherwin Williams, Soft Grey Hues & Crisp Whites ~ Sleek, Modern Stainless Steel Appliances in Kitchen (Replaced 9/2018). Sellers Spared No Expense ~ Truly a MOVE IN READY HOME. Call Today!

Investor Tools

$406,000

Estimated Property Value

$292,677Estimated Mortgage Balance

$113,323Estimated Equity

27% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,436 /month

Positive

Cash Flow Estimate:

$812 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$662/month

$500/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,917

$347,061

2025

$90,818

$256,243

$347,061

Tax History

Year

Tax Paid

Assessed Value

2024

$5,917

$347,061

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Legend Lending Corp

Conventional

$324,853

First

Mar 26, 2021

Apr 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$292,677

$113,323

27%

72%

$1,948/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,400/mo

$2,448/mo

$-48/mo

7.1%

Learn About the Market: Opportunity in Texas

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore This Area