$308,000
NAL Estimated Property Value5011 Colombia Dr, Pasadena, TX, 77505
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Gas Cooktop, Dishwasher, Refrigerator
FlooringCarpet, Vinyl
Exterior
Lot Size8,394 sqft
Building Information
Year Built1979
Stories1
Garage Spaces2
Land Information
APN1108780000037
Lot Number37
SubdivisionParkgate North
Land UseResidential
Legal DescriptionLT 37 BLK 5 PARKGATE NORTH
Census Tract324000
Assessed Land Value$46,290
Assessed Improvement Value$235,020
Assessment Year2025
About this property
Welcome home to Parkgate North Subdivision! This house features a large family room with beautiful brick fireplace, spacious primary bedroom with roomy bathroom and large laundry room off kitchen. Close access to the beltway with plenty of shopping near by.
Investor Tools
$308,000
Estimated Property Value
$150,198Estimated Mortgage Balance
$157,802Estimated Equity
49% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,848 /month
Positive
Cash Flow Estimate:
$616 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$344/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,587
$281,310
2025
$46,290
$235,020
$281,310
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,587
$281,310
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Patricia Kelley Campbell
Seller Carryback / Seller Financing / Seller Take-Back
$158,400
No
First
Jul 11, 2023
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$150,198
$147,802
49%
49%
$950/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,400/mo
$950/mo
+$1,450/mo
9.4%
