$399,000
NAL Estimated Property Value1202 Fay Road, Kemah, TX, 77565
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Gas Cooktop, Dishwasher
FlooringMarble, Tile
Exterior
Lot Size10,402 sqft
Building Information
Year Built1957
Stories1
Roof Type172
Garage Spaces2
Land Information
APN1370-0002-0011-000
Lot Number11
SubdivisionBay Breeze Addn
Land UseResidential
Legal DescriptionABST 18 M MULDOON SUR LOT 11 BLK 2 BAY BREEZE
Census Tract721600
Assessed Land Value$87,360
Assessed Improvement Value$208,240
Assessment Year2025
Investor Tools
$295,600
Estimated Property Value
$522,724Estimated Mortgage Balance
$295,600Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,394 /month
Positive
Cash Flow Estimate:
$798 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$126/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$34
$295,600
2025
$87,360
$208,240
$295,600
No
Tax History
Year
Tax Paid
Assessed Value
2024
$34
$295,600
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Zeus Mortgage Ltd
Unknown
$262,500
No
First
Feb 11, 2026
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$522,724
N/A
0%
177%
$3,148/mo
