$449,709
NAL Estimated Property Value219 Rollingwood Cir, Baytown, TX, 77520
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Gas Cooktop, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size23,200 sqft
Building Information
Year Built1989
Garage Spaces5
Land Information
APN1148000750015
Lot Number15,16
SubdivisionLakewood
Land UseResidential
Legal DescriptionLTS 15 & 16 BLK 75 LAKEWOOD SEC R
Census Tract253300
Assessed Land Value$90,152
Assessed Improvement Value$359,557
Assessment Year2025
About this property
One of a kind custom built home in Lakewood! This home is nestled on an oversized tree shaded lot. Large primary suite located on the main floor. Two living areas, formal dining, home office plus media room. This home is great for entertaining. Outdoors, the oversized lot allows for endless possibilities, whether it is garden space, play space or entertaining space! Close to schools, shopping and Interstate.
Investor Tools
$449,709
Estimated Property Value
$327,251Estimated Mortgage Balance
$122,458Estimated Equity
27% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,698 /month
Positive
Cash Flow Estimate:
$899 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$375/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,252
$449,709
2025
$90,152
$359,557
$449,709
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,252
$449,709
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Shell Fcu
Conventional
$340,000
No
First
Apr 15, 2024
May 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$327,251
$122,458
27%
73%
$2,039/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$2,039/mo
+$187/mo
5.9%
