$238,278
NAL Estimated Property Value406 River Bend Dr, Baytown, TX, 77521
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size8,891 sqft
Building Information
Year Built1969
Stories1
Garage Spaces2
Land Information
APN1012550000004
Lot Number4
SubdivisionCreekwood
Land UseResidential
Legal DescriptionLT 4 BLK 2 CREEKWOOD SEC 3
Census Tract253700
Assessed Land Value$37,618
Assessed Improvement Value$200,660
Assessment Year2025
About this property
This charming Single-Family property features Travertine tile flooring, cozy carpet, and copper wiring throughout. Enjoy the peaceful backyard with no rear neighbors for added privacy. Investor needs a cosmetic and some repairs really to maximize its potential. With 3 bedrooms, 2 bathrooms, and 1747 square feet of living space, this home built in 1969 sits on a spacious 8890 square foot lot. Don't miss out on this opportunity! AS IS.
Investor Tools
$238,278
Estimated Property Value
$186,687Estimated Mortgage Balance
$51,591Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,430 /month
Positive
Cash Flow Estimate:
$477 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$222/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,479
$238,278
2025
$37,618
$200,660
$238,278
Yes (2023)
Tax History
Year
Tax Paid
Assessed Value
2024
$1,479
$238,278
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bpl Mortgage Llc
Commercial
$187,500
No
First
Feb 25, 2026
Mar 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$186,687
$51,591
21%
78%
$1,125/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,125/mo
+$597/mo
8.7%
