$199,000
NAL Estimated Property Value2020 E James St, Baytown, TX, 77520
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Double Oven, Electric Oven, Microwave, Electric Cooktop, Dishwasher
FlooringCarpet, Vinyl, Wood
Exterior
Lot Size2,256 sqft
Building Information
Year Built1978
Garage Spaces2
Land Information
APN1098380000007
Lot Number7
SubdivisionJamestown Manor
Land UseResidential
Legal DescriptionLT 7 BLK 1 JAMESTOWN MANOR
Census Tract254000
Assessed Land Value$5,640
Assessed Improvement Value$142,331
Assessment Year2025
About this property
2020 East James presents a unique opportunity to own the most desirable unit in Jamestown Manor, a small townhouse community. Situated as the end unit furthest from James St., it offers close proximity to the community area and extra parking. This 3/2.5/2 property may need updating, but its prime location in Baytown makes it a standout choice. Located in a quiet area yet close to shopping and dining, this gem is high and dry. With 3 bedrooms, 2 bathrooms, and 1732 sq ft, this townhouse is a perfect place to call home.
Investor Tools
$199,000
Estimated Property Value
$158,402Estimated Mortgage Balance
$40,598Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,194 /month
Positive
Cash Flow Estimate:
$398 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$263/month
$100/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$147,971
2025
$5,640
$142,331
$147,971
No
Tax History
Year
Tax Paid
Assessed Value
2024
N/A
$147,971
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prime Lending Inc
Va
$163,000
Yes
First
Oct 21, 2024
Nov 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$158,402
$44,598
21%
80%
$978/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$1,078/mo
+$229/mo
7.9%
