$172,000
NAL Estimated Property Value3506 W Cedar Bayou Lynchburg Rd, Baytown, TX, 77521
Recently Sold
8/31/26
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityVacant HomesMove-In Ready
Highlights
Interior
AppliancesElectric Oven, Microwave, Gas Range, Dishwasher
Exterior
Lot Size21,998 sqft
Building Information
Year Built1968
Stories1
Garage Spaces1
Land Information
APN0836620000012
Lot Number12
SubdivisionKenwood Estates
Land UseResidential
Legal DescriptionLT 12 KENWOOD ESTATES SEC 1 U/R
Census Tract253202
Assessed Land Value$55,000
Assessed Improvement Value$76,131
Assessment Year2025
About this property
AFFORDABLE AND COMPLETELY REMODELED MOVE IN READY HOME! This absolutley darling 3 bedroom 1 1/2 bath home has a new roof, wiring, complete replumb, tranferrable warranty on the foundation work, fresh paint, new flooring, appliances, kitchen cabinets and granite countertops! This is a great place to start your home owning experience with a bit over 1/2 acre of land! A rare find!
Investor Tools
$172,000
Estimated Property Value
$50,380Estimated Mortgage Balance
$122,080Estimated Equity
71% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,139 /month
Positive
Cash Flow Estimate:
$380 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$141/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$827
$131,131
2025
$55,000
$76,131
$131,131
No
Tax History
Year
Tax Paid
Assessed Value
2024
$827
$131,131
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
New Day Financial Llc
Reverse Mortgage / Hecm
$83,250
No
First
Apr 16, 2010
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$50,380
$127,620
71%
29%
$500/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$500/mo
+$1,222/mo
12.0%
