$125,000
4703 Elm St, Pasadena, TX, 77586
$158,946 ARV
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh EquityCash Buyers
Highlights
Interior
Exterior
Lot Size6,800 sqft
Building Information
Year Built1960
Stories1
Garage Spaces2
Land Information
APN0571050130001
Lot Number1,2
SubdivisionEl Jardin
Land UseResidential
Legal DescriptionLT 1 & E 18 FT OF LT 2 BLK 13 EL JARDIN BAY SHORE SEC 1
Census Tract341600
Assessed Land Value$59,000
Assessment Year2025
About this property
Corner Lot near El Jardin beach.
Investor Tools
$0Estimated Mortgage Balance
$224,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$158,945
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
$214/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,446
$59,000
2025
$59,000
N/A
$59,000
Yes (2020)
Tax History
Year
Tax Paid
Assessed Value
2024
$1,446
$59,000
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$224,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,870/mo
N/A
+$1,870/mo
10.0%
