$260,000
NAL Estimated Property Value3814 Tri City Beach Rd, Baytown, TX, 77523
Off Market
Property Lead Type:
Absentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesElectric Oven, Oven, Microwave, Dryer, Refrigerator, Washer, Dishwasher
Exterior
Lot Size1.23 acres
Building Information
Year Built2016
Garage Spaces3
Land Information
APN0410210040010
SubdivisionAbst 65 W Scott
Land UseResidential
Legal DescriptionTR 7B ABST 65 W SCOTT
Census Tract254700
Assessed Land Value$95,387
Assessed Improvement Value$164,613
Assessment Year2025
About this property
Your pier is about 200ft and lighted! Fisherman dream home! 2 bedroom, 2 bath downstairs unit. Waterfront property with 1-acre of land. Fully furnished except for a couch. Each bedroom has it's own A/C thermostat. The living room & kitchen area are inside the two car over sized garage with A/C. If nice weather you can open both garage doors & let the light & air come inside. It's a large area. All utilities are included including WIFI. Washer, dryer and refrigerator included.
Investor Tools
$260,000
Estimated Property Value
$0Estimated Mortgage Balance
$260,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,560 /month
Positive
Cash Flow Estimate:
$520 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$246/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,650
$260,000
2025
$95,387
$164,613
$260,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,650
$260,000
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$260,000
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
6.0%
