$159,900
402 Chandler Dr, Baytown, TX, 77521
On Market
Just Added
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesGas Oven, Gas Range, Dishwasher
FlooringCarpet, Vinyl
Exterior
Lot Size8,451 sqft
Building Information
Year Built1955
Stories1
Garage Spaces4
Land Information
APN0833800000008
Lot Number8
SubdivisionFair Park
Land UseResidential
Legal DescriptionLT 8 BLK 8 FAIR PARK SEC 2
Census Tract254100
Assessed Land Value$35,078
Assessed Improvement Value$100,922
Assessment Year2025
About this property
Cute starter home or rental property. Large living room with plenty of light. Three bedrooms, one bath with updated flooring. Cute kitchen with breakfast area. One car garage with a two-car carport. Easy access to 146. Priced to see quickly!
Investor Tools
$88,115Estimated Mortgage Balance
$49,885Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$959 /month
Positive
Cash Flow Estimate:
$320 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$127/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$833
$136,000
2025
$35,078
$100,922
$136,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$833
$136,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
David L Brinkley Etux
Commercial
$100,000
No
First
Aug 10, 2020
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$88,115
$49,885
36%
64%
$600/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$600/mo
+$1,122/mo
15.0%
