$273,000
NAL Estimated Property Value2615 Whispering Pines St, Baytown, TX, 77521
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Microwave, Electric Cooktop, Dishwasher
FlooringLaminate, Tile
Exterior
Lot Size16,169 sqft
Building Information
Year Built1967
Stories1
Garage Spaces2
Land Information
APN0974070000018
Lot Number18
SubdivisionCedar Bayou Park West
Land UseResidential
Legal DescriptionLT 18 BLK 5 CEDAR BAYOU PARK WEST
Census Tract253201
Assessed Land Value$61,094
Assessed Improvement Value$177,949
Assessment Year2025
About this property
Charming single-story home in Cedar Bayou Park West on a spacious 1/3 acre lot with mature trees, new fencing, and a covered back patio. Open floor plan with kitchen open to dining area, and living room. Both bathrooms have been beautifully remodeled. Foundation repaired with warranty, updated HVAC, ductwork, interior paint, interior doors, and new lighting! Perfect for entertaining with ample pet-friendly outdoor space. No history of flooding!
Investor Tools
$273,000
Estimated Property Value
$260,354Estimated Mortgage Balance
$13,053Estimated Equity
6% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,638 /month
Positive
Cash Flow Estimate:
$546 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$226/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,349
$239,043
2025
$61,094
$177,949
$239,043
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,349
$239,043
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guild Mortgage Co
Fha
$267,073
Yes
First
Nov 1, 2024
Dec 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$260,354
$17,646
6%
95%
$1,602/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,602/mo
+$120/mo
7.6%
