$197,000
NAL Estimated Property Value106 W Cleveland St, Baytown, TX, 77520
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Range, Dishwasher
FlooringTile, Vinyl
Exterior
Lot Size5,889 sqft
Building Information
Year Built1954
Land Information
APN0720290010012
Lot Number7
SubdivisionGray
Land UseResidential
Legal DescriptionLT 7 BLK 1 GRAY
Census Tract254400
Assessed Land Value$31,804
Assessed Improvement Value$164,024
Assessment Year2025
About this property
Charming 3-bedroom, 2-bath home with great potential! Step into a spacious living room that welcomes you. The bedrooms are generously sized, offering comfort and space. The large kitchen features plenty of counter space and a lovely view of the backyard. Enjoy meals in the dining area adjacent to the kitchen. The home boasts large carpeted bedrooms and durable tile flooring throughout the rest of the space. Outside, you'll find a spacious backyard, perfect for outdoor activities or gardening. This home is ready for your personal touch!
Investor Tools
$197,000
Estimated Property Value
$189,165Estimated Mortgage Balance
$7,835Estimated Equity
9% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,182 /month
Positive
Cash Flow Estimate:
$394 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$161/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$951
$195,828
2025
$31,804
$164,024
$195,828
No
Tax History
Year
Tax Paid
Assessed Value
2024
$951
$195,828
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gateway First Bank
Conventional
$192,850
No
First
Apr 2, 2025
May 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$189,165
$18,835
9%
96%
$1,157/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,157/mo
+$565/mo
10.5%
