$409,000
403 Banyan St, Lake Jackson, TX, 77566
On Market
Property Lead Type:
Absentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDisposal, Double Oven, Electric Oven, Electric Range, Dishwasher
FlooringCarpet, Tile, Wood
Exterior
Lot Size24,215 sqft
Building Information
Year Built1979
Stories2
Roof Type105
Garage Spaces2
Land Information
APN6814-0526-000
Lot Number27
SubdivisionOak Forest
Land UseResidential
Legal DescriptionOAK FOREST (LAKE JACKSON) BLK 16 LOT 27
Census Tract663200
Assessed Land Value$72,030
Assessed Improvement Value$260,000
Assessment Year2025
About this property
Entertaining all offers! Beautifully renovated 4BR/2.5BA home W/ a brand-new kitchen by Master Touch. Custom cabinetry, quartz countertops, SS appliances, and an oversized island. Huge family room w/ soaring ceilings, custom built-ins, and fireplace. First-floor primary suite W/ a large, versatile sitting room. Massive backyard w/ a newer privacy fence, mature trees, and pool. Recent updates include LVP throughout the 1st floor, A/C, baths, siding/paint, and electrical panel. Move-in ready.
Investor Tools
$276,883Estimated Mortgage Balance
$158,591Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,610 /month
Positive
Cash Flow Estimate:
$870 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$798/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,403
$332,030
2025
$72,030
$260,000
$332,030
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,403
$332,030
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Citizens Community Bank
Conventional
$292,500
No
First
Aug 3, 2023
Sep 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$276,883
$87,117
23%
64%
$1,754/mo
