$287,000
NAL Estimated Property Value3812 Hardin Rd, Baytown, TX, 77521
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Water Softener, Gas Oven, Microwave, Gas Range, Dishwasher, Refrigerator
FlooringCarpet, Laminate
Exterior
Lot Size18,295 sqft
Building Information
Year Built1969
Stories1
Garage Spaces2
Land Information
APN0410250090015
SubdivisionAbst 69 C Smith
Land UseResidential
Legal DescriptionTR 15 ABST 69 C SMITH
Census Tract253201
Assessed Land Value$36,590
Assessed Improvement Value$200,717
Assessment Year2025
About this property
This home has been freshly painted and ready to move in, sits on almost 1/2 acre lot, 3 or could be 4 bedrooms, 2.5 bathrooms, A huge family room with new vinyl wood like flooring, big dining room with a sitting area, office or huge pantry, extra storage and folding table in the utility room. approx 16x12 shop/storage area. Pex piping in 2017 Includes a water softener system, mobile generator, mock fireplace, and refrigerator. The lawn color has been digitally enhanced in photos to better showcase the property.
Investor Tools
$287,000
Estimated Property Value
$260,247Estimated Mortgage Balance
$26,753Estimated Equity
9% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,740 /month
Positive
Cash Flow Estimate:
$580 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$188/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$820
$237,307
2025
$36,590
$200,717
$237,307
No
Tax History
Year
Tax Paid
Assessed Value
2024
$820
$237,307
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
New American Funding
Conventional
$261,000
No
First
Mar 20, 2026
Apr 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$260,247
$26,753
9%
91%
$1,565/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,565/mo
+$157/mo
7.2%
