Last 24 Hours
$96,000
NAL Estimated Property Value3322 Massey Tompkins Rd, Baytown, TX, 77521
$124,800 ARV
Off Market
Commercial
3 Beds
2 Bath
1,152 Sq Ft
$177.95 / sqft
Built in 1978Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Heating Central
CoolingFlooringCarpet, Laminate, Vinyl
Building Information
Year Built1999
Land Information
APN6000001030761
Land UseResidential
Legal Description1999 CAVALIER POWERHOUSE 16X76 ALMOND HUD# NTA0924833 SERIAL# ALCA0399680S52158 OWNS LAND
Census Tract253800
Assessed Improvement Value$7,789
Assessment Year2025
About this property
property includes 2 mobiles with 3/2 - fully leased on approx. 1 acre with plenty of parking - each unit has separate meters
Investor Tools
$96,000
Estimated Property Value
$0Estimated Mortgage Balance
$96,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$124,800
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,230 /month
Positive
Cash Flow Estimate:
$410 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$46/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$66
$7,789
2025
N/A
$7,789
$7,789
No
Tax History
Year
Tax Paid
Assessed Value
2024
$66
$7,789
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$100,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
N/A
+$1,722/mo
21.5%
12.4%