$147,000
NAL Estimated Property Value1309 Madison St, Baytown, TX, 77520
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size7,501 sqft
Building Information
Year Built1952
Stories1
Garage Spaces2
Land Information
APN0710540210005
Lot Number5
SubdivisionMilby Dale
Land UseResidential
Legal DescriptionLT 5 BLK 2 MILBY DALE SEC 5
Census Tract254000
Assessed Land Value$31,697
Assessed Improvement Value$87,052
Assessment Year2025
About this property
This house will be great for a family and is close to all the amenities including dining, shopping, and easily accessible to schools and lots of jobs. East access to I10 to get downtown. This property is priced to go quick! Room measurements are not exact and should be independently verified. Great for an investor, landlord, or handyman.
Investor Tools
$147,000
Estimated Property Value
$81,307Estimated Mortgage Balance
$65,693Estimated Equity
43% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$882 /month
Positive
Cash Flow Estimate:
$294 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$115/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$651
$118,749
2025
$31,697
$87,052
$118,749
No
Tax History
Year
Tax Paid
Assessed Value
2024
$651
$118,749
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Loan Funder Llc Series 69441
Building Or Construction Loan
$84,750
No
First
Feb 21, 2024
Mar 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$81,307
$63,693
43%
55%
$509/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$509/mo
+$798/mo
10.7%
