$213,000
NAL Estimated Property Value1402 Yupon Street, Baytown, TX, 77520
Off Market
Property Lead Type:
High EquityVacant Homes
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range
FlooringCarpet, Tile
Exterior
Lot Size5,001 sqft
Building Information
Year Built2021
Garage Spaces1
Land Information
APN0522820000177
Lot Number136
SubdivisionPelly
Land UseResidential
Legal DescriptionLT 136 BLK 11 PELLY SEC 1
Census Tract254400
Assessed Land Value$30,000
Assessed Improvement Value$154,929
Assessment Year2025
About this property
Built like no other custom homes in the area! Open floor plan, shaker soft close cabinets and granite countertops, energy efficient windows, wood like tile flooring and crown molding, 40 year shingles. Long and wide driveway and fenced in backyard with a large back patio! Just a couple minute walk to the nearby park as well as central to 146, Baytown and surrounding areas.
Investor Tools
$213,000
Estimated Property Value
$199,606Estimated Mortgage Balance
$13,394Estimated Equity
6% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,290 /month
Positive
Cash Flow Estimate:
$430 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$164/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$901
$184,929
2025
$30,000
$154,929
$184,929
No
Tax History
Year
Tax Paid
Assessed Value
2024
$901
$184,929
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Fha
$213,069
Yes
First
Dec 12, 2022
Jan 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$199,606
$13,394
6%
94%
$1,278/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,278/mo
+$444/mo
9.7%
