$184,508
NAL Estimated Property Value1304 Adams St, Baytown, TX, 77520
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesConvection Oven, Gas Oven, Gas Range
Exterior
Lot Size9,749 sqft
Building Information
Year Built1952
Stories1
Garage Spaces4
Land Information
APN0830560000003
Lot Number3
SubdivisionMilby Dale
Land UseResidential
Legal DescriptionLT 3 BLK 3 MILBY DALE SEC 4
Census Tract254000
Assessed Land Value$32,754
Assessed Improvement Value$151,754
Assessment Year2025
About this property
Beautiful and immaculate home with decorator touches. Completely open living, kitchen, dining. Relax with your favorite beverage in the large shaded backyard. Separate grilling area and screened in porch for enjoying it all bug free this spring. Plumbed for hot tub! Double car garage 18X23 was used as a Man Cave with his & hers study and utility area.
Investor Tools
$184,508
Estimated Property Value
$179,854Estimated Mortgage Balance
$4,654Estimated Equity
2% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,134 /month
Positive
Cash Flow Estimate:
$378 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$155/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$933
$184,508
2025
$32,754
$151,754
$184,508
No
Tax History
Year
Tax Paid
Assessed Value
2024
$933
$184,508
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Fha
$186,558
Yes
First
May 8, 2024
Jun 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$179,854
$4,654
2%
97%
$1,119/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,119/mo
+$603/mo
11.2%
