$412,000
NAL Estimated Property Value4806 Windy Way, Pasadena, TX, 77505
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Gas Cooktop, Dishwasher
FlooringCarpet, Tile, Wood
Exterior
Lot Size9,627 sqft
Building Information
Year Built2000
Garage Spaces2
Land Information
APN1196560020020
Lot Number20
SubdivisionPreston Trails South
Land UseResidential
Legal DescriptionLT 20 BLK 2 PRESTON TRAILS SOUTH SEC 2
Census Tract324000
Assessed Land Value$71,672
Assessed Improvement Value$325,221
Assessment Year2025
About this property
Amazing 2 stories, 4-5 bedroom, 2.5 bath home with a detached garage on a cul-de-sac street!! Spacious& open living room w/ a warming cast-stone fireplace. This beauty has an office/study that can be used as a study or additional bedroom (has closet space), formal dining room & Gameroom.! spacious Primary en-suite! elongated Covered front patio and spacious backyard patio, that wraps around the home! Also, come with an extra storage space building. AC was replaced in 2020. Roof replaced in 2018.
Investor Tools
$412,000
Estimated Property Value
$78,672Estimated Mortgage Balance
$333,328Estimated Equity
80% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,472 /month
Positive
Cash Flow Estimate:
$824 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$519/month
$175/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,165
$396,893
2025
$71,672
$325,221
$396,893
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,165
$396,893
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Calvert Capital Corporation
Credit Line (Revolving) / Heloc
$131,200
No
First
Dec 3, 2009
Jan 2040
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$78,672
$326,328
80%
19%
$787/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,400/mo
$962/mo
+$1,438/mo
7.0%
