$304,000
NAL Estimated Property Value4413 Sawgrass Dr, Baytown, TX, 77521
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesElectric Oven, Electric Cooktop, Dishwasher
FlooringCarpet, Laminate, Tile
Exterior
Lot Size9,200 sqft
Building Information
Year Built1994
Garage Spaces2
Land Information
APN1178400000016
Lot Number16
SubdivisionCountry Club Oaks Amend
Land UseResidential
Legal DescriptionLT 16 COUNTRY CLUB OAKS SEC 14 AMEND
Census Tract253601
Assessed Land Value$59,145
Assessed Improvement Value$230,855
Assessment Year2025
About this property
Stately family home with primary bedroom downstairs plus formal dining, breakfast, and generous living including gaslog fireplace - upstairs boasts 3 extra bedrooms plus spacious gameroom - sellers have had entire interior and exterior freshly painted - primary en-suite has separate jetted tub, shower, and dual sinks - covered back patio overlooks tree-shaded privacy-fenced yard - This place is ready to call home!
Investor Tools
$304,000
Estimated Property Value
$268,104Estimated Mortgage Balance
$35,896Estimated Equity
10% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,824 /month
Positive
Cash Flow Estimate:
$608 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$275/month
$50/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,784
$290,000
2025
$59,145
$230,855
$290,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,784
$290,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Servion Inc
Fha
$286,692
Yes
First
Nov 4, 2022
Dec 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$268,104
$31,896
10%
88%
$1,719/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$1,769/mo
+$457/mo
8.8%
