$189,000
NAL Estimated Property Value310 Kelly Ln, Baytown, TX, 77521
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesElectric Oven
FlooringCarpet, Tile
Exterior
Lot Size11,252 sqft
Building Information
Year Built1960
Stories1
Garage Spaces2
Land Information
APN0940240000001
Lot Number1
SubdivisionGlen Arbor
Land UseResidential
Legal DescriptionLT 1 BLK 10 GLEN ARBOR SEC 6
Census Tract253700
Assessed Land Value$38,963
Assessed Improvement Value$148,185
Assessment Year2025
About this property
Stop looking! This is the house! The house is well taken care of. You can see the pride of the owners in the property. The home has been well kept,granite counter tops,fixtures updated, , tile in the living areas, and a big backyard. Location is great, close to all major shopping. Helps avoid the rush hour so you can get home and relax fast.
Investor Tools
$189,000
Estimated Property Value
$179,685Estimated Mortgage Balance
$9,315Estimated Equity
3% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,139 /month
Positive
Cash Flow Estimate:
$380 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$165/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,030
$187,148
2025
$38,963
$148,185
$187,148
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,030
$187,148
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Fha
$191,468
Yes
First
Jan 9, 2023
Feb 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$179,685
$7,463
3%
95%
$1,148/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,148/mo
+$574/mo
10.9%
