$286,000
NAL Estimated Property Value3400 Surrey St, Baytown, TX, 77521
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesElectric Oven, Electric Range, Dishwasher
FlooringLaminate
Exterior
Lot Size9,087 sqft
Building Information
Year Built1976
Stories1
Garage Spaces4
Land Information
APN1024460000044
Lot Number44
SubdivisionKountry Klub Village
Land UseResidential
Legal DescriptionLT 44 BLK 2 KOUNTRY KLUB VILLAGE SEC 2
Census Tract253502
Assessed Land Value$39,137
Assessed Improvement Value$168,235
Assessment Year2025
About this property
Spacious 4bedroom/2bath home! Home is situated on an oversized corner lot. Cute kitchen features an abundance of counter and cabinet space. Also has formal dining and living areas. Den features a fireplace. In 2006 a 984 sf detached garage with workshop area was added. Home does need foundation work. In 1999 foundation was repaired by Olshan, but it is in need of repair again. There is a transferrable warranty from Olshan.
Investor Tools
$286,000
Estimated Property Value
$279,276Estimated Mortgage Balance
$6,724Estimated Equity
4% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,716 /month
Positive
Cash Flow Estimate:
$572 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$190/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$847
$207,372
2025
$39,137
$168,235
$207,372
No
Tax History
Year
Tax Paid
Assessed Value
2024
$847
$207,372
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
New American Funding
Conventional
$282,150
No
First
Oct 24, 2025
Nov 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$279,276
$11,724
4%
98%
$1,692/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$1,692/mo
+$534/mo
9.3%
