$148,000
NAL Estimated Property Value1805 N 5th St, Baytown, TX, 77520
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
Exterior
Lot Size5,702 sqft
Building Information
Year Built1969
Stories1
Garage Spaces1
Land Information
APN0731030010002
Lot Number2,3
SubdivisionOutlawn Terrace
Land UseResidential
Legal DescriptionS 45 FT OF LT 2 & N 12 FT OF LT 3 BLK 1 OUTLAWN TERRACE
Census Tract254100
Assessed Land Value$26,898
Assessed Improvement Value$83,477
Assessment Year2025
About this property
Located in Baytown, TX nice and clean 3 bedroom, 1 full bath perfect starter home or investment property. Purchase of home includes furnished bedrooms, dinning, all kitchen appliances and front loader washer and dryer. Low taxes, never flooded, no HOA. House is move in ready - Schedule a showing today!
Investor Tools
$148,000
Estimated Property Value
$113,074Estimated Mortgage Balance
$34,926Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$900 /month
Positive
Cash Flow Estimate:
$300 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$127/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$783
$110,375
2025
$26,898
$83,477
$110,375
No
Tax History
Year
Tax Paid
Assessed Value
2024
$783
$110,375
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$120,700
No
First
Dec 14, 2022
Jan 2038
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$113,074
$34,926
23%
76%
$724/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$724/mo
+$998/mo
14.0%
