$65,000
NAL Estimated Property Value1505 Ward Road 220, Baytown, TX, 77520
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Dishwasher, Washer/Dryer, Refrigerator
FlooringCarpet, Laminate, Tile
Exterior
Exterior FeaturesBalcony
Building Information
Year Built1971
Stories1
Land Information
APN1143270180004
SubdivisionWalnut Ridge Condo
Land UseResidential
Legal DescriptionUNIT 220 BLDG S WALNUT RIDGE CONDO
Census Tract254000
Assessed Land Value$10,197
Assessed Improvement Value$43,474
Assessment Year2025
About this property
come out and see it! Cozy condominium with low maintenance lifestyle. A/C was done 2016. Refrigerator, Stove and Microwave are staying. Cozy fireplace, washer and dryers connections, assigned covered parking spot with available parking for guest. The community offers pool, grilling area, clubhouse and laundry facilities. Condo must be owner occupied. Buyer to confirm measurements.
Investor Tools
$65,000
Estimated Property Value
$0Estimated Mortgage Balance
$65,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$450 /month
Positive
Cash Flow Estimate:
$150 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$57/month
$228/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$363
$53,671
2025
$10,197
$43,474
$53,671
No
Tax History
Year
Tax Paid
Assessed Value
2024
$363
$53,671
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$65,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,095/mo
$228/mo
+$867/mo
20.2%
