$154,000
NAL Estimated Property Value3129 Indiana St, Baytown, TX, 77520
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
Exterior
Lot Size8,102 sqft
Building Information
Year Built1935
Stories1
Garage Spaces1
Land Information
APN0591070000001
Lot Number1
SubdivisionEast Baytown
Land UseResidential
Legal DescriptionLT 1 BLK 17 EAST BAYTOWN
Census Tract254600
Assessed Land Value$33,345
Assessed Improvement Value$111,916
Assessment Year2025
About this property
!Embrace the freedom of homeownership with this charming 2-bedroom, 1-bath home, boasting 1,200 sq ft of comfortable living space on an expansive 8,000 sq ft corner lot. Remodeled in 2018, this property offers modern updates and move-in readiness. Enjoy the privacy and space of your own corner lot while relishing the contemporary finishes and thoughtful design of this well-maintained home. Perfect for those seeking a blend of convenience and tranquility!
Investor Tools
$154,000
Estimated Property Value
$159,801Estimated Mortgage Balance
$154,000Estimated Equity
1% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$954 /month
Positive
Cash Flow Estimate:
$318 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$127/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$749
$145,261
2025
$33,345
$111,916
$145,261
No
Tax History
Year
Tax Paid
Assessed Value
2024
$749
$145,261
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Crosscountry Mortgage Llc
Va
$162,418
Yes
First
Jun 16, 2025
Jul 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$159,801
$2,199
1%
104%
$974/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$974/mo
+$333/mo
10.2%
