$407,000
NAL Estimated Property Value295 Navidad St, Bay City, TX, 77414
$503,775 ARV
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDishwasher, Refrigerator, Microwave, Electric Range, Electric Oven, Tankless Water Heater, Free-Standing Range
FlooringCarpet, Laminate, Tile
Exterior
Lot Size1.77 acres
Building Information
Year Built1983
Garage Spaces2
Land Information
APN44453
SubdivisionRiver Oaks Subdivision
Land UseResidential
Legal DescriptionRIVER OAKS S/D LOT 14 BLK 3
Census Tract730100
Assessed Land Value$132,130
Assessed Improvement Value$256,000
Assessment Year2025
About this property
This one has it all and then some. This 3354 sq. foot gem comes with 2 Master bedrooms, one of them being a Master Suite that has a cedar dressing room. There is a den with a stone fireplace and also family room that looks into the kitchen. Step outside to find a covered patio, an in ground pool, a 1600 sq. foot metal building with concrete flooring and a 20X40 patio, and a huge circle drive with additional concrete for ample parking. There is 2 tankless hot water heaters, 2 septic tanks and 2 power poles. Horses welcome! Come see it today.
Investor Tools
$407,000
Estimated Property Value
$251,337Estimated Mortgage Balance
$155,663Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$503,774
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,442 /month
Positive
Cash Flow Estimate:
$814 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$538/month
$120/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,415
$388,130
2025
$132,130
$256,000
$388,130
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,415
$388,130
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gateway First Bank
Fha
$284,648
Yes
First
May 15, 2020
Jun 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$251,337
$154,663
38%
62%
$1,707/mo
