$212,000
NAL Estimated Property Value3111 Woodstone Dr, Baytown, TX, 77521
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Oven, Electric Cooktop, Dishwasher, Cooktop
FlooringLaminate, Tile, Wood
Exterior
Lot Size8,050 sqft
Building Information
Year Built1976
Stories1
Garage Spaces2
Land Information
APN1094220000011
Lot Number11
SubdivisionQuail Hollow
Land UseResidential
Legal DescriptionLT 11 QUAIL HOLLOW SEC 1
Census Tract253501
Assessed Land Value$36,820
Assessed Improvement Value$159,813
Assessment Year2025
About this property
Super Location and a darling starter home, 3 bedrooms 2 full baths, fresh paint through out this home, new light fixtures, wood laminate flooring all through the home, no carpet, lots of natural light in the living room, kitchen and breakfast room. Lots of extra storage in this home, very cozy and charming living room with fireplace, sits on a great street with no back neighbors, lots of mature trees. Super cute and clean home! Covered Front Porch too!! Schedule your showing to come view this home. Never Flooded!
Investor Tools
$212,000
Estimated Property Value
$143,063Estimated Mortgage Balance
$68,937Estimated Equity
28% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,272 /month
Positive
Cash Flow Estimate:
$424 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$172/month
$150/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,006
$196,633
2025
$36,820
$159,813
$196,633
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,006
$196,633
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Sun West Mortgage Company Inc
Fha
$161,029
Yes
First
Aug 20, 2020
Sep 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$143,063
$56,937
28%
67%
$966/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,116/mo
+$606/mo
9.7%
