Last 24 Hours
$222,061
NAL Estimated Property Value304 Pamela Dr, Baytown, TX, 77521
Off Market
3 Beds
2 Bath
1,503 Sq Ft
Single Family Residence
$63.21 / sqft
Built in 1961Property Lead Type:
Absentee Owner
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Garage Available
Heating Central
CoolingExterior
Lot Size7,022 sqft
Building Information
Year Built1961
Stories1
Garage Spaces4
Land Information
APN0940250000037
Lot Number37
SubdivisionGlen Arbor
Land UseResidential
Legal DescriptionLT 37 BLK 11 GLEN ARBOR SEC 6
Census Tract253700
Assessed Land Value$36,552
Assessed Improvement Value$185,509
Assessment Year2025
About this property
Investor Special. This 3 bedroom home has so much potential. It has 2 living areas so there is room to spread out. Home needs approx. $20,000 in foundation and plumbing work. Home is being sold As-Is. No repairs will be done. No more showings at this time.
Investor Tools
$222,061
Estimated Property Value
$150,628Estimated Mortgage Balance
$71,433Estimated Equity
32% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,332 /month
Positive
Cash Flow Estimate:
$444 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$199/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,273
$222,061
2025
$36,552
$185,509
$222,061
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,273
$222,061
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Kiavi Funding Inc
Building Or Construction Loan
$155,000
No
First
Oct 18, 2024
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$150,628
$71,433
32%
68%
$930/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$930/mo
+$792/mo
9.3%
12.4%