$224,000
NAL Estimated Property Value6339 Dawson Creek Dr, Pasadena, TX, 77503
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesMicrowave
Exterior
Lot Size3,263 sqft
Building Information
Year Built2006
Garage Spaces1
Land Information
APN1265530010020
Lot Number20
SubdivisionTwin Villas At Red Bluff
Land UseResidential
Legal DescriptionLT 20 BLK 1 TWIN VILLAS AT RED BLUFF
Census Tract342200
Assessed Land Value$49,695
Assessed Improvement Value$170,612
Assessment Year2025
About this property
Beautiful 3 bedroom, 2.5 bath duplex in Deer Park ISD. Located in the gated community of Twin Villas at Red Bluff. Fenced backyard is perfect for hosting family or friends. Primary bedroom has an en-suite bath with separate shower and tub and double sinks. Large walk-in closets are a bonus.
Investor Tools
$224,000
Estimated Property Value
$177,506Estimated Mortgage Balance
$46,494Estimated Equity
19% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,344 /month
Positive
Cash Flow Estimate:
$448 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$347/month
$175/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,043
$220,307
2025
$49,695
$170,612
$220,307
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,043
$220,307
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$194,750
No
First
Sep 30, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$177,506
$42,801
19%
79%
$1,168/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,343/mo
+$379/mo
9.2%
