$255,149
NAL Estimated Property Value706 Beta Cir, Pasadena, TX, 77503
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Dishwasher
FlooringCarpet, Laminate, Terrazzo, Tile
Exterior
Lot Size7,653 sqft
Building Information
Year Built1968
Garage Spaces2
Land Information
APN0973040000006
Lot Number6
SubdivisionBerkshire Park
Land UseResidential
Legal DescriptionLT 6 BLK 2 BERKSHIRE PARK
Census Tract322600
Assessed Land Value$62,444
Assessed Improvement Value$192,705
Assessment Year2025
About this property
Great Home with Gunite Pool * Remodeled Kitchen with Granite Countertops, Stainless Appliances, Updated Cabinets plus Warming Drawer * Formal Dining * Wood Burning Fireplace * Inside Utility * 4 Large Bedrooms * Updated Toilets, Shower, Tile, and Fixtures * 2" Blinds * Walk-in Closets * Ceiling Fans * Breakfast Bar * Garage Door Opener * Security System * Storm Doors * Crown Moulding * Cul-De-Sac Street * Walk to Schools K-8 * Storage Building * Updated AC * Leaded Glass Door* Covered Patio
Investor Tools
$255,149
Estimated Property Value
$167,958Estimated Mortgage Balance
$87,191Estimated Equity
34% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,531 /month
Positive
Cash Flow Estimate:
$510 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$427/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,849
$255,149
2025
$62,444
$192,705
$255,149
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,849
$255,149
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Academy Mortgage Corp
Conventional
$189,050
No
First
Aug 13, 2020
Sep 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$167,958
$87,191
34%
66%
$1,134/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$1,134/mo
+$1,092/mo
10.5%
