$206,392
NAL Estimated Property Value523 Alastair Dr, Pasadena, TX, 77506
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesGas Range, Dishwasher
FlooringLaminate
Exterior
Lot Size6,599 sqft
Building Information
Year Built1953
Stories1
Garage Spaces1
Land Information
APN0805080000003
Lot Number3
SubdivisionRed Bluff Terrace
Land UseResidential
Legal DescriptionLT 3 BLK 29 RED BLUFF TERRACE SEC 4
Census Tract322800
Assessed Land Value$57,570
Assessed Improvement Value$148,822
Assessment Year2025
About this property
Move in Ready! Come see this beautiful 3 bedroom 2.5 bath home that was completely renovated and freshly painted. This home features many upgrades throughout, including, recently replaced windows, laminate floors throughout, roller shades, right side of the fence was replaced, kitchen cabinets and stainless steel appliances. Come take a look and make it your own.
Investor Tools
$206,392
Estimated Property Value
$139,290Estimated Mortgage Balance
$67,102Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,238 /month
Positive
Cash Flow Estimate:
$413 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$299/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,556
$206,392
2025
$57,570
$148,822
$206,392
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,556
$206,392
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gateway First Bank
Fha
$157,102
Yes
First
Jul 30, 2020
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$139,290
$90,710
39%
67%
$942/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$942/mo
+$780/mo
10.0%
