$177,000
NAL Estimated Property Value1305 Olive St, Baytown, TX, 77520
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesGas Oven, Microwave, Gas Range, Dishwasher, Refrigerator
FlooringLaminate, Tile, Wood
Exterior
Lot Size9,749 sqft
Building Information
Year Built1950
Stories1
Garage Spaces2
Land Information
APN0830540000003
Lot Number3
SubdivisionMilby Dale
Land UseResidential
Legal DescriptionLT 3 BLK 1 MILBY DALE SEC 4
Census Tract254000
Assessed Land Value$32,754
Assessed Improvement Value$127,169
Assessment Year2025
About this property
3/2/2 home in quiet subdivision. Home offers split bedrooms, living and dining areas, large kitchen with breakfast area. The spacious primary bedroom has a cozy fire place and access to your backyard patio area. There are two generous sized bedrooms and a guest bath. The exterior offers a large fenced backyard, a large patio area and trees for shade. Convenient to retail, restaurants and quick commute to HWY 146.
Investor Tools
$177,000
Estimated Property Value
$158,800Estimated Mortgage Balance
$18,200Estimated Equity
15% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,062 /month
Positive
Cash Flow Estimate:
$354 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$135/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$732
$159,923
2025
$32,754
$127,169
$159,923
No
Tax History
Year
Tax Paid
Assessed Value
2024
$732
$159,923
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Loandepot.Com Llc
Fha
$171,338
Yes
First
Jun 6, 2022
Jul 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$158,800
$28,200
15%
90%
$1,028/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,028/mo
+$694/mo
11.7%
