$218,585
NAL Estimated Property Value3903 Dolphin Ln, La Porte, TX, 77571
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Electric Range, Dishwasher
FlooringTile
Exterior
Lot Size8,189 sqft
Building Information
Year Built1968
Stories1
Garage Spaces2
Land Information
APN0942390000093
Lot Number92,93
SubdivisionBay Colony
Land UseResidential
Legal DescriptionS 26 FT OF LT 92 & N 52 FT OF LT 93 BLK 4 BAY COLONY
Census Tract341700
Assessed Land Value$45,623
Assessed Improvement Value$172,962
Assessment Year2025
About this property
ONE STORY FOUR BEDROOM TWO BATH WITH OPEN FORMAL DINING, AND DEN. ALL TILE FLOORS (NO CARPET IN HOME), BIG BACK YARD,WITH STORAGE SHED AND NICE COVERED PATIO. GRANITE COUNTER TOPS IN KITCHEN WITH UNDER CABINET LIGHTING, DOUBLE BOWL BLACK ENAMEL SINK, SAMSUNG SS APPLIANCES INCLUDING 5 BURNER GAS STOVE/OVEN, AND INCLUDED SIDE-BY-SIDE REFRIGERATOR WITH ICE & WATER ON DOOR. ROOF WAS INSTALLED IN 2019 AND HAS A 25 YEAR SHINGLE AND 10 YEAR WORKMANSHIP WARRANTY.INTERIOR INTERIOR WALLS ARE FRESHLY PAINTED.
Investor Tools
$218,585
Estimated Property Value
$188,438Estimated Mortgage Balance
$30,147Estimated Equity
13% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,312 /month
Positive
Cash Flow Estimate:
$437 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$99/month
$250/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$101
$218,585
2025
$45,623
$172,962
$218,585
No
Tax History
Year
Tax Paid
Assessed Value
2024
$101
$218,585
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gold Star Mortgage Financial Group Corp
Fha
$189,814
Yes
First
Dec 8, 2025
Jan 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$188,438
$30,147
13%
86%
$1,139/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,389/mo
+$333/mo
9.5%
