$234,000
NAL Estimated Property Value1200 Memorial Dr, Baytown, TX, 77520
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
Exterior
Lot Size9,492 sqft
Building Information
Year Built1960
Stories1
Garage Spaces4
Land Information
APN0932770000163
Lot Number163
SubdivisionGraywood
Land UseResidential
Legal DescriptionLT 163 GRAYWOOD SEC 2
Census Tract254300
Assessed Land Value$42,488
Assessed Improvement Value$127,838
Assessment Year2025
About this property
4 bedroom 2 bath home offers so much potential and opportunity! Spacious living room with a fireplace for cozy evenings. Some of it's highlights include a shed/workshop in the back for extra storage space, enclosed sunroom, and an additional living room. Excellent investment opportunity or turn into your dream home! Easy access to HWY 146. Plenty of amenities and shopping centers nearby and the Baytown Airport is only a few minutes away! Call today for a private showing! Possibilities are endless on this one! NO FLOODING HERE!
Investor Tools
$234,000
Estimated Property Value
$124,739Estimated Mortgage Balance
$109,261Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,404 /month
Positive
Cash Flow Estimate:
$468 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$181/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,004
$170,326
2025
$42,488
$127,838
$170,326
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,004
$170,326
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gateway First Bank
Conventional
$132,000
No
First
May 8, 2023
Jun 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$124,739
$71,261
36%
53%
$792/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$792/mo
+$930/mo
8.8%
