$205,000
NAL Estimated Property Value3708 Willowick Dr, Bay City, TX, 77414
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size8,625 sqft
Building Information
Year Built1970
Garage Spaces2
Land Information
APN27305
Lot Number2
Land UseResidential
Legal DescriptionBAYWOOD S/D, BLOCK 1, LOT 2, SEC 1
Census Tract730302
Assessed Land Value$33,840
Assessed Improvement Value$160,920
Assessment Year2025
About this property
SPACIOUS ONE STORY HOME WITH OVERSIZED ROOMS, BRICK FIREPLACE AND BUILT-INS IN LIVINGROOM, SUNROOM, AND COVERED PATIO. A MUST SEE!
Investor Tools
$205,000
Estimated Property Value
$168,538Estimated Mortgage Balance
$36,462Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
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
$307/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,657
$194,760
2025
$33,840
$160,920
$194,760
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,657
$194,760
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Southwest Funding Lp
Conventional
$178,965
No
First
Mar 6, 2023
Apr 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$168,538
$37,462
18%
82%
$1,073/mo
