$323,000
NAL Estimated Property Value3710 September Dr, Baytown, TX, 77521
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Gas Range, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size8,799 sqft
Building Information
Year Built1989
Stories2
Garage Spaces2
Land Information
APN1138870000277
Lot Number277
SubdivisionWhispering Pines
Land UseResidential
Legal DescriptionLT 277 WHISPERING PINES SEC 4
Census Tract253201
Assessed Land Value$66,000
Assessed Improvement Value$247,232
Assessment Year2025
About this property
Completely remodeled two-story home in Whispering Pines. Recent roof, HVAC, electric air cleaner, hot water heater, paint inside and out, double-pane windows, carpet and tile flooring. High ceilings with beams, granite countertops, outdoor patio and more. Near JC Holloway Park, easy access to I-10.
Investor Tools
$323,000
Estimated Property Value
$322,363Estimated Mortgage Balance
$637Estimated Equity
1% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,190 /month
Positive
Cash Flow Estimate:
$730 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$135/month
$75/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2
$313,232
2025
$66,000
$247,232
$313,232
No
Tax History
Year
Tax Paid
Assessed Value
2020
$2
$313,232
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Fha
$333,841
Yes
First
Jun 27, 2024
Jul 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$322,363
$3,637
1%
100%
$2,002/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$2,077/mo
$-355/mo
6.4%
