Sign Up Successful!
You now have access to more from Realmo!
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    3420 Federal Rd, Unit 32 Pasadena, TX 77504-1757

    • Garden apartment buildings
    • 18,096 SF
    • 1.53 lot acres
    OFF-MARKET
    Last Sale
    Feb 16, 2023
    Value Estimations
    $675,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US82-0370296
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.

    Current Use by Public Records

    • Townhomes at Vista Gardens / Apartment Building / Apartment Complex

    Property Details for 3420 Federal Rd

    Year built
    1968
    Construction
    BRICK
    Lot size
    1.53 lot acres
    Property size
    18,096 SF
    Property type
    Garden apartment buildings
    APN
    610870000223
    APU
    610870000223

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $675,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $673,000
      Market price range: $674k - $1.44M

    • Alternative Use

      Use
      Estimation
      OFFICE BUILDING
      $1,100,000
      MEDICAL BUILDING
      $1,070,000

    Get a detailed, property-specific valuation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    Pasadena
    County
    Harris
    State
    Texas
    Longitude
    -95.194
    Latitude
    29.6597
    CBSA code
    26420
    CBSA name
    HOUSTON-SUGAR LAND-BAYTOWN, TX METROPOLITAN STATISTICAL AREA

    Property Tax & Assessments

    Tax date
    Tax Amount
    Assessed Land Value
    Assessed Improvement Value
    Total Assessed Value
    Applied Tax Rate
    Land Market Value
    Improvement Market Value
    Total Market Value
    2022
    $33,410
    $332,145
    $2,533,435
    $2,865,580
    -
    $332,145
    $2,533,435
    $2,865,580

    Comparable in this City

    • Value Estimation
      $545,000
      4,776 SF

      3230 Burke Rd, Unit 28

      GARDEN APT, COURT APT (5+ UNITS) • 4,776 SF
      3230 Burke Rd, Pasadena, TX 77504-1802
      View Details
    • Value Estimation
      $540,000
      12,000 SF

      3200 Federal Rd, Unit 116

      GARDEN APT, COURT APT (5+ UNITS) • 12,000 SF
      3200 Federal Rd, Pasadena, TX 77504-1771
      View Details
    • Value Estimation
      $805,000
      13,632 SF

      4210 Young St, Unit 60

      GARDEN APT, COURT APT (5+ UNITS) • 13,632 SF
      4210 Young St, Pasadena, TX 77504-2958
      View Details
    • Value Estimation
      $530,000
      44,096 SF

      4343 Shaver St, Unit 170

      GARDEN APT, COURT APT (5+ UNITS) • 44,096 SF
      4343 Shaver St, Pasadena, TX 77504-2659
      View Details
    • Value Estimation
      $375,000
      14,037 SF

      3635 Shaver St, Unit 300

      GARDEN APT, COURT APT (5+ UNITS) • 14,037 SF
      3635 Shaver St, Pasadena, TX 77504-1332
      View Details
    • Value Estimation
      $525,000
      16,112 SF

      3520 Burke Rd, Unit 144

      GARDEN APT, COURT APT (5+ UNITS) • 16,112 SF
      3520 Burke Rd, Pasadena, TX 77504-2368
      View Details

    Similar Nearby for Sale

    • $2,500,000

      Mixed-Use Property with Commercial Kitchen

      Multifaceted property featuring apartments, townhomes, commercial kitchen, and more.
      4309 Young St, Pasadena, TX 77504
      View Details
    • $1,300,000

      Versatile Property with Multiple Opportunities

      Multi-tenant property with auditorium, apartments, kitchen, store, and pool.
      4309B Young St, Pasadena, TX 77504
      View Details
    • $109,000
      976 SF

      Remodeled Condo in Gated Community

      Remodeled 2 bed, 2 bath condo with community amenities.
      3919 Fairmont Pkwy, Pasadena, TX 77504
      View Details
    • $99,000

      Bayshore Townhomes Community Duplex

      Two-story duplex with updated kitchen in convenient location.
      3368 Burke Rd, Pasadena, TX 77504
      View Details
    • $269,000
      0.85 Acres

      Prime Pasadena Commercial Land

      0.85-acre lot, build-to-suit opportunity.
      1103 Fairmont Pkwy, Pasadena, TX 77504
      View Details
    • $899,900

      Commercial Land in Pasadena, Texas

      Commercial zoned property off Fairmont Parkway Frontage in Pasadena.
      Fairmont Pkwy, Pasadena, TX 77504
      View Details

    Similar Nearby for Lease

    • $18 SF/Yr
      9,050 SF

      Retail Space in Pasadena, TX

      9,050 SF retail space available for lease.
      4300 Fairmont Pkwy, Pasadena, TX 77504
      View Details
    • Contact for pricing
      2,422 SF

      Remodeled Restaurant with Drive-Thru, Patio

      2,422 SF restaurant with drive-thru and outdoor patio.
      4061 Spencer Hwy, Pasadena, TX 77504
      View Details
    • Contact for pricing
      1,164 SF

      Retail Space Near Grocery Stores

      Retail space available near Fiesta Mart, Mi Tienda, and Food Town.
      2520 Spencer Hwy, Pasadena, TX 77504
      View Details
    • $16 SF/Yr
      16,641 SF

      Pasadena Retail Center: Prime Location

      16,641 SF Retail Space - Fully Vacant
      3330 Spencer Hwy, Pasadena, TX 77504
      View Details
    • $23 SF/Yr
      11,550 SF

      Shops at South Shaver Retail Space

      Pasadena, TX retail space available.
      3023 Shaver St, Pasadena, TX 77504
      View Details
    • $22 SF/Yr
      23,560 SF

      Parkway Square Office & Retail Space

      Pasadena, TX: Prime Office & Retail
      4111 Fairmont Pkwy, Pasadena, TX 77504
      View Details
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    3420 Federal Rd, Unit 32
    Pasadena, TX 77504-1757
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Google sign-in failed. Please try again or use another login method.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.