$154,000
NAL Estimated Property Value115 W Main St, Baytown, TX, 77520
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Oven, Electric Range
Exterior
Lot Size4,500 sqft
Building Information
Year Built1948
Stories1
Land Information
APN0511220070003
Lot Number3
SubdivisionJones
Land UseResidential
Legal DescriptionLT 3 BLK 7 JONES
Census Tract254400
Assessed Land Value$25,380
Assessed Improvement Value$24,806
Assessment Year2025
About this property
***Memorial weekend special half off first months rent if applied by this weekend**** Clean home in Baytown with Large backyard. 3 separate bedrooms and W/D connections inside. Easy access to highways! Ready for move-in immediately!!
Investor Tools
$154,000
Estimated Property Value
$45,640Estimated Mortgage Balance
$108,360Estimated Equity
57% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$924 /month
Positive
Cash Flow Estimate:
$308 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$85/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$255
$50,186
2025
$25,380
$24,806
$50,186
No
Tax History
Year
Tax Paid
Assessed Value
2024
$255
$50,186
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Quest Ira Inc
Building Or Construction Loan
$54,000
No
First
Sep 11, 2018
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$45,640
$62,360
57%
30%
$324/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$324/mo
+$983/mo
10.2%
