$285,637
NAL Estimated Property Value4506 Navajo St, Pasadena, TX, 77504
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Oven, Microwave, Gas Cooktop, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size7,148 sqft
Building Information
Year Built1974
Stories1
Garage Spaces2
Land Information
APN1061010000020
Lot Number20
SubdivisionParkgate
Land UseResidential
Legal DescriptionLT 20 BLK 9 PARKGATE SEC 2
Census Tract323702
Assessed Land Value$51,188
Assessed Improvement Value$234,449
Assessment Year2025
About this property
Beautifully updated 3 bedroom,2 bath home in the much desired Parkgate subdivision. House has remodeled primary bath with new expanded shower. New paint and carpet throughout most of the home. Large backyard with huge covered patio, great for entertaining. THIS HOUSE WILL NOT LAST LONG! MAKE YOUR APPOINTMENT TODAY!
Investor Tools
$285,637
Estimated Property Value
$186,436Estimated Mortgage Balance
$99,201Estimated Equity
34% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,714 /month
Positive
Cash Flow Estimate:
$571 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$369/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,003
$285,637
2025
$51,188
$234,449
$285,637
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,003
$285,637
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cardinal Financial Company Lp
Conventional
$209,000
No
First
Oct 23, 2020
Nov 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$186,436
$99,201
34%
65%
$1,254/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,254/mo
+$468/mo
7.2%
