$287,726
NAL Estimated Property Value4635 Arbor Ln, Pasadena, TX, 77505
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Free-Standing Range, Gas Range, Dishwasher, Oven
FlooringCarpet, Tile
Exterior
Lot Size3,167 sqft
Building Information
Year Built2006
Garage Spaces1
Land Information
APN1231440010026
Lot Number26
SubdivisionVillages Grove East T/H
Land UseResidential
Legal DescriptionLT 26 BLK 1 VILLAGES GROVE EAST T/H
Census Tract342001
Assessed Land Value$58,308
Assessed Improvement Value$229,418
Assessment Year2025
About this property
Beautiful 3 Bedroom - 2.5 Bath Townhome in the sought after Village Grove East Townhomes. This property is zone to both Deer Park & La Porte School Districts. No Backyard Neighbors. Primary Bedroom-Downstairs. 2 car attached garage. Community Pool. Walking distance from the Armand Bayou walking trails.
Investor Tools
$287,726
Estimated Property Value
$190,874Estimated Mortgage Balance
$96,852Estimated Equity
33% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,726 /month
Positive
Cash Flow Estimate:
$575 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$511/month
$150/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,693
$287,726
2025
$58,308
$229,418
$287,726
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,693
$287,726
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Valley West Corporation
Conventional
$194,000
No
First
Jun 25, 2025
Jul 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$190,874
$96,852
33%
66%
$1,164/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,860/mo
$1,314/mo
+$546/mo
7.8%
