$189,231
NAL Estimated Property Value1306 Adams St, Baytown, TX, 77520
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Microwave, Gas Range, Dishwasher
FlooringConcrete, Tile, Vinyl
Exterior
Lot Size9,749 sqft
Building Information
Year Built1950
Stories1
Garage Spaces3
Land Information
APN0830560000004
Lot Number4
SubdivisionMilby Dale
Land UseResidential
Legal DescriptionLT 4 BLK 3 MILBY DALE SEC 4
Census Tract254000
Assessed Land Value$32,754
Assessed Improvement Value$156,477
Assessment Year2025
About this property
This professionally renovated home shows beautifully. The home features recessed lighting, stainless appliance package, granite throughout, vinyl plank flooring, carpet, tile, designer paint colors, fixtures, fans, faucets, toilets, kitchens, baths, everything NEW! New HVAC and ducts, PEX plumbing, electric as well. Here’s your chance to be part of a great community, in a great area.
Investor Tools
$189,231
Estimated Property Value
$132,180Estimated Mortgage Balance
$57,051Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,135 /month
Positive
Cash Flow Estimate:
$378 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$158/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$952
$189,231
2025
$32,754
$156,477
$189,231
No
Tax History
Year
Tax Paid
Assessed Value
2024
$952
$189,231
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Herman Arlas And Raquel Arias
Purchase Money Mortgage
$147,000
No
First
Feb 26, 2021
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$132,180
$57,051
30%
70%
$882/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$882/mo
+$840/mo
10.9%
