$313,000
NAL Estimated Property Value4111 Waterwood Dr, Baytown, TX, 77521
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityCash BuyersMove-In Ready
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Range, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size11,731 sqft
Building Information
Year Built2006
Garage Spaces2
Land Information
APN1203310000031
Lot Number31
SubdivisionCountry Club Estates
Land UseResidential
Legal DescriptionLT 31 COUNTRY CLUB ESTATES SEC 1
Census Tract253601
Assessed Land Value$68,692
Assessed Improvement Value$237,018
Assessment Year2025
About this property
Move in ready 3/2/2 home in the tranquil Country Club Estates subdivision. This beautiful home offers a large corner lot, a formal dining, large living area with cozy fireplace, and an island kitchen with breakfast area. Spacious primary bedroom and ensuite and two additional generous sized bedrooms. The exterior offers a large fenced backyard and covered patio area. Centrally located in Baytown and convenient to hospital, retail, restaurants and quick commutes to Hwy 146 and I-10.
Investor Tools
$313,000
Estimated Property Value
$0Estimated Mortgage Balance
$313,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,878 /month
Positive
Cash Flow Estimate:
$626 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$224/month
$435/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,126
$305,710
2025
$68,692
$237,018
$305,710
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,126
$305,710
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$314,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$435/mo
+$1,791/mo
8.5%
