$199,000
NAL Estimated Property Value1207 Adams St, Baytown, TX, 77520
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesElectric Oven, Electric Range, Dishwasher
FlooringCarpet, Laminate
Exterior
Lot Size8,751 sqft
Building Information
Year Built1945
Stories1
Land Information
APN0710530050004
Lot Number4
SubdivisionMilby Dale
Land UseResidential
Legal DescriptionLT 4 BLK 5 MILBY DALE SEC 1
Census Tract254000
Assessed Land Value$32,284
Assessed Improvement Value$115,915
Assessment Year2025
About this property
Charming 3 bedroom 2 bath home located in the Milby Dale subdivision of Baytown. Features large corner lot location with good size backyard. Interior includes living room with adjacent study, nice kitchen with double ovens and gas range and wood deck in backyard.
Investor Tools
$199,000
Estimated Property Value
$189,307Estimated Mortgage Balance
$9,693Estimated Equity
9% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,194 /month
Positive
Cash Flow Estimate:
$398 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$172/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,065
$148,199
2025
$32,284
$115,915
$148,199
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,065
$148,199
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Bank
Conventional
$205,000
No
First
Apr 21, 2022
May 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$189,307
$19,693
9%
95%
$1,230/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,230/mo
+$492/mo
10.4%
