$336,000
NAL Estimated Property Value4014 Waterwood Dr, Baytown, TX, 77521
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityCash BuyersMove-In Ready
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Dishwasher
FlooringCarpet, Tile, Wood
Exterior
Lot Size9,622 sqft
Building Information
Year Built2000
Garage Spaces2
Land Information
APN1203310000042
Lot Number42
SubdivisionCountry Club Estates
Land UseResidential
Legal DescriptionLT 42 COUNTRY CLUB ESTATES SEC 1
Census Tract253601
Assessed Land Value$67,214
Assessed Improvement Value$264,850
Assessment Year2025
About this property
Beautiful move in ready 4/2/3 in serene neighborhood. Lush landscaping on both front and back yards. This spacious home offers an island kitchen with breakfast area, formal dining and large comfortable den with cozy fireplace and custom plantation shutters. The large primary bedroom offers a supersized master bath with whirlpool tub and two master closets. The exterior offers a 3 car detached garage, fenced backyard and relaxing flagstone patio. Conveniently located to shopping, restaurants, schools and hospital. A truly must see!
Investor Tools
$336,000
Estimated Property Value
$0Estimated Mortgage Balance
$336,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,016 /month
Positive
Cash Flow Estimate:
$672 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$258/month
$350/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,422
$332,064
2025
$67,214
$264,850
$332,064
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,422
$332,064
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$334,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$350/mo
+$1,876/mo
8.0%
