$164,900
3420 Illinois St, Baytown, TX, 77520
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh EquityCash Buyers
Highlights
Interior
FlooringTile
Exterior
Lot Size5,201 sqft
Building Information
Year Built1940
Garage Spaces2
Land Information
APN0590990000019
Lot Number19
SubdivisionEast Baytown
Land UseResidential
Legal DescriptionLT 19 BLK 9 EAST BAYTOWN
Census Tract254800
Assessed Land Value$31,460
Assessed Improvement Value$126,135
Assessment Year2025
About this property
Investment opportunity with built-in rental income potential. This 3-bedroom, 1-bathroom home includes a detached 1-bedroom, 1-bath garage apartment with its own private entrance through the back alley. Both structures need TLC, making this a great project for investors, flippers, or anyone looking to add value. The garage apartment offers flexibility for long-term tenants, short-term rentals, or multi-generational living. With two separate living spaces and strong rental potential, this property is ready for the right buyer to bring it back to life.
Investor Tools
$0Estimated Mortgage Balance
$157,595Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$989 /month
Positive
Cash Flow Estimate:
$330 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$146/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$959
$157,595
2025
$31,460
$126,135
$157,595
No
Tax History
Year
Tax Paid
Assessed Value
2024
$959
$157,595
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$157,595
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
N/A
+$1,307/mo
10.0%
