$204,000
NAL Estimated Property Value4311 Sprangletop Ave, Baytown, TX, 77521
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Free-Standing Range, Dishwasher, Oven
FlooringCarpet, Tile
Exterior
Lot Size5,558 sqft
Building Information
Year Built2010
Garage Spaces2
Land Information
APN1286040000116
Lot Number116
SubdivisionBay River Colony
Land UseResidential
Legal DescriptionLT 116 BAY RIVER COLONY SEC 1
Census Tract253101
Assessed Land Value$43,494
Assessed Improvement Value$142,701
Assessment Year2025
About this property
Lennar Home built in 2010 * Large living room with open to the kitchen * Breakfast bar * Kitchen with granite counter tops * Kitchen / Breakfast room combination * Split bedroom floor plan * Primary Bedroom with private on suite bathroom * 2 additional bedrooms * In house laundry room / with pantry * Large fenced yard * 2 car attached garage * Nice subdivision with playground * Convenient location * A great first home or very nice if you are down sizing too. Fenced yard! Please call for an appointment to view. Showings to start to Thursday 1/6/2022.
Investor Tools
$204,000
Estimated Property Value
$171,643Estimated Mortgage Balance
$32,357Estimated Equity
15% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,224 /month
Positive
Cash Flow Estimate:
$408 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$169/month
$400/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,013
$186,195
2025
$43,494
$142,701
$186,195
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,013
$186,195
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guild Mortgage Co
Conventional
$186,558
No
First
Feb 11, 2022
Mar 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$171,643
$32,357
15%
84%
$1,119/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,519/mo
+$203/mo
10.1%
