Last 24 Hours
$309,000
NAL Estimated Property Value2808 Ferry Rd, Baytown, TX, 77520
Off Market
3 Beds
2 Bath
1,928 Sq Ft
$142.63 / sqft
Built in 1980Property Lead Type:
Off-Market ListAbsentee OwnerVacant Homes
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Garage Available
Heating Central
CoolingExterior
Lot Size1.07 acres
Building Information
Year Built1980
Stories2
Garage Spaces4
Land Information
APN0410250020363
SubdivisionAbst 69 C Smith
Land UseResidential
Legal DescriptionTR 15C ABST 69 C SMITH
Census Tract253900
Assessed Land Value$116,195
Assessed Improvement Value$142,807
Assessment Year2025
Investor Tools
$309,000
Estimated Property Value
$259,425Estimated Mortgage Balance
$49,575Estimated Equity
9% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,854 /month
Positive
Cash Flow Estimate:
$618 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$202/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$874
$259,002
2025
$116,195
$142,807
$259,002
No
Tax History
Year
Tax Paid
Assessed Value
2024
$874
$259,002
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Community Resource Cu
Conventional
$275,000
No
First
Apr 12, 2023
Jun 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$259,425
$26,575
9%
84%
$1,649/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,649/mo
+$73/mo
6.7%
12.4%