$301,000
NAL Estimated Property Value4511 Aztec St, Pasadena, TX, 77504
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Double Oven, Electric Oven, Electric Cooktop, Dishwasher, Dryer, Refrigerator, Washer
FlooringCarpet, Tile, Vinyl
Exterior
Lot Size7,148 sqft
Building Information
Year Built1975
Stories1
Garage Spaces2
Land Information
APN1060990000009
Lot Number9
SubdivisionParkgate
Land UseResidential
Legal DescriptionLT 9 BLK 7 PARKGATE SEC 2
Census Tract323702
Assessed Land Value$51,188
Assessed Improvement Value$238,143
Assessment Year2025
About this property
Great House in Favorite Parkgate * Large Living Room with High Ceilings, Built-In Bookcase and Gaslog Fireplace * Breakfast Bar * Double Ovens * Ceramic Tile * Huge Gameroom could also be 2nd Living or Bedroom * Primary Bedroom Has in Suite Bath With Double Closets and Double Sinks * Ceiling Fans * Built-Ins * Mouldings * Custom Shades * Blinds * Storm Door * Washer, Dryer and Refrigerator Stay * Covered Patio Deck With Swing * Storage Building * Garage Door Opener * Workspace in Garage * Priced to Sell!
Investor Tools
$301,000
Estimated Property Value
$167,871Estimated Mortgage Balance
$133,129Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,806 /month
Positive
Cash Flow Estimate:
$602 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$210/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,016
$289,331
2025
$51,188
$238,143
$289,331
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,016
$289,331
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Primelending
Conventional
$185,600
No
First
May 21, 2021
Jun 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$167,871
$138,129
45%
56%
$1,113/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,113/mo
+$609/mo
6.9%
