$233,000
NAL Estimated Property Value122 N Holly Dr, Baytown, TX, 77520
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Cooktop, Dishwasher
Exterior
Lot Size13,203 sqft
Building Information
Year Built1955
Stories1
Garage Spaces2
Land Information
APN0730680120013
Lot Number13
SubdivisionLakewood
Land UseResidential
Legal DescriptionLT 13 BLK 41 LAKEWOOD SEC C
Census Tract253300
Assessed Land Value$46,021
Assessed Improvement Value$88,110
Assessment Year2025
About this property
Completely renovated and full of charm, this 3-bedroom, 2-bath home offers approximately 1,500 square feet of stylish living space. Featuring contemporary modern design, this move-in ready property has great curb appeal, updated finishes, and an inviting layout perfect for everyday living. Enjoy the patio and huge backyard with plenty of room to relax or entertain. With no HOA, you’ll appreciate the added freedom and flexibility. Don’t miss this beautifully updated Baytown home!
Investor Tools
$233,000
Estimated Property Value
$173,475Estimated Mortgage Balance
$59,525Estimated Equity
26% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,434 /month
Positive
Cash Flow Estimate:
$478 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$161/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$764
$134,131
2025
$46,021
$88,110
$134,131
No
Tax History
Year
Tax Paid
Assessed Value
2024
$764
$134,131
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
The Lim Revocable Trust
Purchase Money Mortgage
$175,000
No
First
Nov 24, 2025
Dec 2026
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$173,475
$62,525
26%
74%
$1,050/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$1,050/mo
+$257/mo
6.7%
