$362,000
NAL Estimated Property Value7002 Trimstone Dr, Pasadena, TX, 77505
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Dishwasher
FlooringLaminate, Tile, Vinyl
Exterior
Lot Size8,425 sqft
Building Information
Year Built1993
Garage Spaces2
Land Information
APN1173690010028
Lot Number28
SubdivisionVillage Grove
Land UseResidential
Legal DescriptionLT 28 BLK 1 VILLAGE GROVE SEC 5
Census Tract342001
Assessed Land Value$82,298
Assessed Improvement Value$239,203
Assessment Year2025
About this property
Charming 2 Story Home in Village Grove_4 bedroom with 2&1/2 Bath_ Vaulted Ceiling in living room _Primary bedroom in down and Breakfast room & Kitchen Combo with Island_ Stainless steel appliances replaced_ Formal Dining and Formal Living Room with Fireplace in 1st floor_ Spacious Game room & 3 bedroom with a full bath upstairs_ Corner lot _Easy Access to Beltway8 , Shopping , Restaurant and Freeway_Per the previous( mls) seller, living sqft is 2531 sqft Must see!
Investor Tools
$362,000
Estimated Property Value
$264,444Estimated Mortgage Balance
$97,556Estimated Equity
24% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,172 /month
Positive
Cash Flow Estimate:
$724 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$543/month
$280/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,704
$321,501
2025
$82,298
$239,203
$321,501
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,704
$321,501
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Oakdale Mortgage Llc
Conventional
$289,038
No
First
Nov 16, 2021
Dec 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$264,444
$86,556
24%
73%
$1,733/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,400/mo
$2,013/mo
+$387/mo
8.0%
