$236,000
NAL Estimated Property Value1102 Rose Meadow Blvd, Baytown, TX, 77521
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
Exterior
Lot Size5,502 sqft
Building Information
Year Built2014
Garage Spaces2
Land Information
APN1339780030020
Lot Number20
SubdivisionWest Meadows
Land UseResidential
Legal DescriptionLT 20 BLK 3 WEST MEADOWS SEC 3
Census Tract252902
Assessed Land Value$40,700
Assessed Improvement Value$194,398
Assessment Year2025
About this property
Move in ready beautiful home with 3 bedrooms and 2 bathrooms. Located in the prime Baytown location. Easy Access to I 10. Open concept floor plan with large living area. Large covered patio. New paint and new flooring. Buyer/s should independently verify schools, square footage, and other identified and associated information regarding this property.
Investor Tools
$236,000
Estimated Property Value
$221,270Estimated Mortgage Balance
$14,730Estimated Equity
5% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,416 /month
Positive
Cash Flow Estimate:
$472 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$114/month
$300/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$188
$235,098
2025
$40,700
$194,398
$235,098
No
Tax History
Year
Tax Paid
Assessed Value
2024
$188
$235,098
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$226,980
No
First
Dec 30, 2024
Jan 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$221,270
$13,828
5%
94%
$1,361/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,661/mo
+$61/mo
8.8%
