Pasadena
Investment Analysis

Pasadena, TX
Investor Report

Comprehensive real estate investment analysis with cap rates, rental yields, and risk assessment.

Share:
46
Investment Score
Strong Buy
Cap Rate (Est.)
3.8%
Gross Yield
6.3%
P/R Ratio
11.3x
YoY Growth
-4.3%
Median Home Price
$237,000
Average Rent (1BR)
$1,252/mo
Median Income
$59,111
Population
146,705

Investment Breakdown

66
Value Score
7
Growth Score
54
Safety Score
50
Afford Score

Pasadena has a price-to-rent ratio of 11.3x, which indicates buying is significantly better than renting.

The estimated cap rate of 3.8% is below average, typical of appreciation-focused markets.

Year-over-year price growth of -4.3% suggests a cooling market.

Rental Cash Flow Analysis

Monthly Income

Gross Rent $1,252
Annual Gross $15,024

Est. Monthly Expenses

Property Tax (~1.5%) -$296
Insurance (~0.5%) -$99
Maintenance (~1%) -$198
Est. Net Cash Flow $660/mo

Price Forecast 2026โ€“2028

๐Ÿ”ฎ Pasadena Price Forecast 2026โ€“2028

Based on 5-year Zillow ZHVI trend analysis ยท Statistical projection
๐Ÿ“ˆ Upward Trend
PROJECTEDNOW$214K2027$236Kโ–ฒ 10.3%2028$242Kโ–ฒ 13.4%20232024Now
$254K$203K
Current
$237K
2026
Projected
$236K
โ†‘ 10.3% by 2027
Projected
$242K
โ†‘ 13.4% by 2028
5yr CAGR:+3.6%
Confidence:Moderate
Rยฒ:0.51
โ–ผ

Our Pasadena housing market forecast for 2026-2028 suggests a period of stabilization and modest appreciation, positioning the city as a compelling value play in the Houston metro area. With a current median home price of $213,641 and a price-to-rent ratio of just 12.6x, the market remains significantly more affordable than the national average, which should underpin demand from first-time buyers and cost-conscious investors. The recent -3.8% YoY price change indicates a cooling off from the post-pandemic surge, but the 62/100 market temperature score and an "A" risk grade suggest this is a correction rather than a collapse. The key question of "will Pasadena home prices drop" appears to be answered with a likely 'no' for significant declines, as the 44 days on market figure shows properties are still moving at a reasonable pace.

Looking ahead to Pasadena real estate Pasadena 2027, several local factors will shape the trajectory. The city's proximity to the Port of Houston and the Houston Ship Channel provides a stable economic base tied to logistics and industrial sectors, which should support housing demand despite broader economic headwinds. Affordability remains Pasadena's strongest asset; as prices in more central Houston neighborhoods become prohibitive, demand will likely spill over into this market. While the 5-year price change of 20.6% demonstrates solid historical growth, the slowing momentum points to a more normalized pace ahead. We project annual appreciation in the 2-4% range through 2028, driven by the city's relative affordability and consistent job access. This balanced outlook avoids the extremes of a boom or bust cycle.

Projected Cap Rate (2027)
3.9%
5yr CAGR
+3.6%

Job Market

Unemployment 4.0%
National avg: 3.7%
Job Growth (YoY) +3.2%

Healthcare

70
Score
Good

Risk Factors

Declining Prices

Market Activity

Source: Redfin ยท 2026-01-31
Sale-to-List 97.2%
Months Supply 6.0
Price Drops 24%
Gone in 2 Wks 20%

Market Position

Affordability Average
Safety Average

ROI Projector Estimate your total return

Adjust the sliders to model different investment scenarios for Pasadena.

Total ROI
-67%
on $47,400 invested
Annual ROI
-19.8%
compounded
Total Return
-$31,663
appreciation + cashflow
Mo. Cash Flow
-$639
year 1 estimate
Equity Growth Over 5 Years
Y149kY251kY354kY456kY559k
Appreciation
$0
Cash Flow
-$31,663
Final Equity
$58,511

* Estimates based on 0.0% annual appreciation, 3% rent growth, 5% vacancy. Does not include closing costs, tax benefits, or capital gains tax. For illustrative purposes only.

Rental Investment Calculator Estimate your monthly cashflow

Rental Income Estimator

Pre-filled for Pasadena

Property

Purchase Price$237,000
Monthly Rent$1,252
Down Payment20%

Financing

Interest Rate6.5%

Expenses

Property Tax1.2%
Insurance (Annual)$1,500
Maintenance Reserve1%
Vacancy Rate5%
Property Management0%
HOA (Monthly)$0
-$569
Monthly Cash Flow
-$6,822/ year
-14.4%
Cash-on-Cash
3.2%
Cap Rate

Monthly Breakdown

+ Rental Income$1,252
โˆ’ Mortgage (P&I)$1,198
โˆ’ Property Tax$237
โˆ’ Insurance$125
โˆ’ Maintenance$198
โˆ’ Vacancy Loss$63
= Net Cash Flow-$569

Investment Summary

Down Payment
$47,400
Loan Amount
$189,600
Total Monthly Expenses
$1,821
Gross Yield
6.3%

Disclaimer: This analysis is for informational purposes only and should not be considered financial advice. Investment decisions should be made after consulting with qualified professionals. Data sources include Zillow, Census Bureau, and BLS. Cap rates and yields are estimates based on available data.

Last updated: March 2026