$280,000
NAL Estimated Property Value4511 Arbor Ln, Pasadena, TX, 77505
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Free-Standing Range, Gas Range, Dishwasher, Oven
FlooringTile
Exterior
Lot Size3,176 sqft
Building Information
Year Built2005
Garage Spaces2
Land Information
APN1231440010011
Lot Number11
SubdivisionVillages Grove East T/H
Land UseResidential
Legal DescriptionLT 11 BLK 1 VILLAGES GROVE EAST T/H
Census Tract342001
Assessed Land Value$58,321
Assessed Improvement Value$196,807
Assessment Year2025
About this property
Beautiful 3 Bedroom - 2.5 Bath Townhome in the desirable Village Grove East Townhomes subdivision. Zoned to either Deer Park or La Porte school districts. Primary Bedroom-downstairs and 2 Bedrooms with a Gameroom up. Formal Dining Room. Large Kitchen with plenty of cabinet space, Breakfast Room area. Downstairs is completely tiled. 2 car garage.
Investor Tools
$280,000
Estimated Property Value
$142,149Estimated Mortgage Balance
$137,851Estimated Equity
50% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,680 /month
Positive
Cash Flow Estimate:
$560 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$579/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,542
$255,128
2025
$58,321
$196,807
$255,128
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,542
$255,128
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Paramount Residential Mortgage Group
Conventional
$160,000
No
First
Aug 6, 2020
Sep 2035
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$142,149
$144,851
50%
51%
$960/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,860/mo
$960/mo
+$900/mo
8.0%
