$198,000
NAL Estimated Property Value1405 Adams St, Baytown, TX, 77520
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Oven, Microwave, Gas Cooktop, Dishwasher
FlooringTile, Wood, Vinyl
Exterior
Lot Size12,349 sqft
Building Information
Year Built1954
Stories1
Garage Spaces2
Land Information
APN0830550000007
Lot Number7
SubdivisionMilby Dale
Land UseResidential
Legal DescriptionLT 7 BLK 2 MILBY DALE SEC 4
Census Tract254000
Assessed Land Value$33,976
Assessed Improvement Value$149,966
Assessment Year2025
About this property
Charming corner lot home with large backyard. Brick 3/2 with extra flex room for 4th bedroom, dining room, office, or playroom. Original hardwood floors throughout with tile in wet areas. 2 car garage is detached with attached covered walkway space to home. New paint interior and exterior. New vinyl plank flooring in bathrooms. Brand-new stainless-steel appliances. All new ceiling fans and light fixtures. All new door knobs. Workshop in backyard. Ready for move in. Come take a look at this beauty. **Lender approved for ITIN applicants.
Investor Tools
$198,000
Estimated Property Value
$191,545Estimated Mortgage Balance
$6,455Estimated Equity
7% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,227 /month
Positive
Cash Flow Estimate:
$409 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$170/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,047
$183,942
2025
$33,976
$149,966
$183,942
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,047
$183,942
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$198,365
No
First
Jun 10, 2024
Jul 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$191,545
$15,455
7%
97%
$1,190/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,190/mo
+$532/mo
10.4%
