$230,000
NAL Estimated Property Value1706 Gillette St, Baytown, TX, 77520
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesMicrowave, Dishwasher
Exterior
Lot Size10,001 sqft
Building Information
Year Built1957
Stories1
Garage Spaces2
Land Information
APN0853590000040
Lot Number40
SubdivisionEva Maud
Land UseResidential
Legal DescriptionLT 40 BLK 2 EVA MAUD
Census Tract253900
Assessed Land Value$38,755
Assessed Improvement Value$191,245
Assessment Year2025
About this property
Beautiful 3 bedroom home with nice open concept! Completely remodeled! New flooring and carpet throughout house. Granite countertops in kitchen and bathrooms newer roof (2020). Lots of cabinet space in kitchen along with stainless steel appliances, has very modern backsplash. Double sinks in master bath and beautifully tiled shower, glass door. Very large backyard with covered patio and storage shed. Don’t miss out on this one!
Investor Tools
$230,000
Estimated Property Value
$157,021Estimated Mortgage Balance
$72,979Estimated Equity
31% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,380 /month
Positive
Cash Flow Estimate:
$460 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$189/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,120
$230,000
2025
$38,755
$191,245
$230,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,120
$230,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nations Reliable Lending Llc
Fha
$176,739
Yes
First
Aug 21, 2020
Sep 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$157,021
$72,979
31%
68%
$1,060/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,060/mo
+$662/mo
9.0%
