$262,000
NAL Estimated Property Value2807 Whispering Pines St, Baytown, TX, 77521
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDouble Oven, Gas Oven, Gas Range
FlooringCarpet, Tile
Exterior
Lot Size15,438 sqft
Building Information
Year Built1965
Stories1
Garage Spaces2
Land Information
APN0974070000012
Lot Number12
SubdivisionCedar Bayou Park West
Land UseResidential
Legal DescriptionLT 12 BLK 5 CEDAR BAYOU PARK WEST
Census Tract253201
Assessed Land Value$60,778
Assessed Improvement Value$198,224
Assessment Year2025
About this property
Beautifully updated home in wooded neighborhood, 40 year roof, new plumbing and electrical, recessed lighting, granite in kitchen and guest bath, double oven, updated appliances, 5x7 air-conditioned office off garage, 12x42 insulated shop with 2 overhead doors and 100-amp underground wiring. This home is perfect for a family with a big yard and plenty of room for extra "toys" in the barn. This one won't last long!
Investor Tools
$262,000
Estimated Property Value
$190,673Estimated Mortgage Balance
$71,327Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,572 /month
Positive
Cash Flow Estimate:
$524 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$233/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,490
$259,002
2025
$60,778
$198,224
$259,002
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,490
$259,002
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Iberiabank
Conventional
$213,750
No
First
Oct 20, 2020
Nov 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$190,673
$84,327
30%
73%
$1,282/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,282/mo
+$440/mo
7.9%
