Last 24 Hours
$174,050
NAL Estimated Property Value3111 Rey Ave, Baytown, TX, 77521
Off Market
3 Beds
2 Bath
1,353 Sq Ft
Single Family Residence
$132.3 / sqft
Built in 1970Property Lead Type:
Absentee Owner
Highlights
Interior
Bedrooms 3
Bathrooms Full 1
Garage Available
Heating Central
CoolingAppliancesGas Oven, Microwave, Gas Range, Dishwasher
Exterior
Lot Size5,998 sqft
Building Information
Year Built1970
Stories1
Garage Spaces1
Land Information
APN1022280000023
Lot Number23,24
SubdivisionKings Colony
Land UseResidential
Legal DescriptionW 35 FT OF LT 23 & E 25 FT OF LT 24 BLK 3 KINGS COLONY
Census Tract253000
Assessed Land Value$29,400
Assessed Improvement Value$144,650
Assessment Year2025
About this property
Beautiful updated home with 3 bedrooms, 1-1/2 baths. New paint, new doors, open concept design, vinyl flooring, with new LED lighting throughout the property. Easy access to I-10 freeway. Check out this beauty today!
Investor Tools
$174,050
Estimated Property Value
$150,608Estimated Mortgage Balance
$23,442Estimated Equity
13% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,074 /month
Positive
Cash Flow Estimate:
$358 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$162/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,072
$174,050
2025
$29,400
$144,650
$174,050
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,072
$174,050
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nithaus Llc
Purchase Money Mortgage
$164,000
No
First
Jan 21, 2022
Feb 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$150,608
$23,442
13%
87%
$984/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$984/mo
+$738/mo
11.9%
12.4%