$108,779
NAL Estimated Property Value1228 Pine St, Baytown, TX, 77520
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size3,498 sqft
Building Information
Year Built1929
Stories1
Garage Spaces1
Land Information
APN0512560100025
Lot Number25
SubdivisionAirhart Amelia
Land UseResidential
Legal DescriptionLT 25 BLK 10 AIRHART AMELIA
Census Tract254800
Assessed Land Value$32,375
Assessed Improvement Value$76,404
Assessment Year2025
About this property
A VERY NICE LITTLE HOME ON THE WEST SIDE OF BAYTOWN. THIS HOME FEATURES 2 BEDROOMS AND ONE BATHROOM. THE HOME ALSO HAS A SINGLE CAR DETACHED GARAGE. THIS HOME WOULD MAKE A GREAT STARTER HOME ARE A WONDERFUL INVESTMENT PROPERTY.
Investor Tools
$108,779
Estimated Property Value
$98,814Estimated Mortgage Balance
$9,965Estimated Equity
14% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$653 /month
Positive
Cash Flow Estimate:
$218 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$95/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$590
$108,779
2025
$32,375
$76,404
$108,779
No
Tax History
Year
Tax Paid
Assessed Value
2024
$590
$108,779
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Quicken Loans Llc
Conventional
$109,250
No
First
May 10, 2021
Jun 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$98,814
$17,186
14%
91%
$656/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$656/mo
+$651/mo
14.4%
