$129,251
NAL Estimated Property Value1701 W Humble St, Baytown, TX, 77520
$162,970 ARV
Off Market
Property Lead Type:
Off-Market ListARV FlipAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesGas Cooktop
FlooringCarpet, Laminate
Exterior
Lot Size10,250 sqft
Building Information
Year Built1938
Stories1
Garage Spaces2
Land Information
APN0671020000008
Lot Number8
SubdivisionRio Vista
Land UseResidential
Legal DescriptionLT 8 & TR 36 IN 17 ABST 66 W SCOTT RIO VISTA
Census Tract254800
Assessed Land Value$29,950
Assessed Improvement Value$99,301
Assessment Year2025
About this property
Spacious 3 bed 1.5 bath home, high ceilings and ample kitchen and dining space. Home sits on over 10,000 sq ft lot, plenty of space to create a great yard. Home does need foundation work and is being SOLD AS IS.
Investor Tools
$129,251
Estimated Property Value
$67,572Estimated Mortgage Balance
$61,679Estimated Equity
47% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$162,969
Rent-to-Value Ratio: 0.72%
Rent Estimate
$776 /month
Positive
Cash Flow Estimate:
$259 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$84/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$361
$129,251
2025
$29,950
$99,301
$129,251
No
Tax History
Year
Tax Paid
Assessed Value
2024
$361
$129,251
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
J S C Federal Credit Union
Conventional
$75,000
No
First
May 20, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$67,572
$61,679
47%
52%
$450/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$450/mo
+$1,272/mo
16.0%
