$219,000
4914 Fairvent St, Pasadena, TX, 77505
On Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Gas Oven, Electric Cooktop
FlooringEngineered Wood, Tile
Exterior
Exterior FeaturesSide Yard
Lot Size6,299 sqft
Building Information
Year Built1977
Stories1
Garage Spaces2
Land Information
APN1099820000039
Lot Number39
SubdivisionFairmont Estates
Land UseResidential
Legal DescriptionLT 39 BLK 7 FAIRMONT ESTATES SEC 2
Census Tract324000
Assessed Land Value$48,668
Assessed Improvement Value$157,200
Assessment Year2025
About this property
Don't miss out on this perfect opportunity for investors! This 3 bedroom, 2 bathroom, 2 car garage property is being sold ASIS. All offers will be considered for a quick sale. This property won't stay on the market for long, so act fast!Ac2019!roof2019!fence2022!!
Investor Tools
$216,121Estimated Mortgage Balance
$228,000Estimated Equity
5% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,368 /month
Positive
Cash Flow Estimate:
$456 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$267/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,067
$205,868
2025
$48,668
$157,200
$205,868
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,067
$205,868
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Centennial Mortgage Corp
Fha
$166,822
Yes
First
Jul 12, 2019
Aug 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$216,121
$11,879
5%
95%
$1,475/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,860/mo
$1,475/mo
+$385/mo
9.8%
