$356,000
NAL Estimated Property Value6902 Coldstream Dr, Pasadena, TX, 77505
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Cooktop, Gas Range, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size8,590 sqft
Building Information
Year Built1993
Garage Spaces2
Land Information
APN1172710020029
Lot Number29
SubdivisionVillage Grove
Land UseResidential
Legal DescriptionLT 29 BLK 2 VILLAGE GROVE SEC 4
Census Tract342001
Assessed Land Value$82,484
Assessed Improvement Value$244,689
Assessment Year2025
About this property
Extremely Well Cared For Home * Formal Dining * Formal Living * Loft/Gameroom * Granite Countertops and Tile Backsplash * Stainless Steel Appliances * Saltillo Tile * High Ceilings * Ceiling Fans * 2" Blinds * Chair Railing * Large Primary Suite EnSuite Bath with Separate Shower, Garden Tub, Double Sinks & Double Walk In Closets * Oversized Backyard with Storage Building and Covered Patio * Corner Lot * Exterior Paint 2022 * Walk to Schools
Investor Tools
$356,000
Estimated Property Value
$262,307Estimated Mortgage Balance
$93,693Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,136 /month
Positive
Cash Flow Estimate:
$712 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$550/month
$295/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,822
$327,173
2025
$82,484
$244,689
$327,173
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,822
$327,173
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Flexpoint Inc
Conventional
$274,320
No
First
Dec 29, 2023
Jan 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$262,307
$77,693
22%
74%
$1,645/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,860/mo
$1,940/mo
$-80/mo
6.3%
