$170,944
NAL Estimated Property Value4713 Indian Trl # 4, Baytown, TX, 77521
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size2,004 sqft
Building Information
Year Built1978
Stories2
Garage Spaces1
Land Information
APN1081570010004
Lot Number4
SubdivisionShady Hill Villa
Land UseResidential
Legal DescriptionLT 4 BLK 4 SHADY HILL VILLA SEC 1
Census Tract253602
Assessed Land Value$26,026
Assessed Improvement Value$144,918
Assessment Year2025
About this property
Fantastic investor opportunity in Shady Hills Villa. Conveniently located near the freeway for hassle-free commuting. Surrounded by a variety of shopping and dining options. Spacious townhome featuring both formal living and dining areas, a cozy den, well-equipped kitchen, and breakfast room. Upstairs boasts three generously sized bedrooms, including a primary bedroom with a private en-suite bathroom. Enjoy the convenience of being just steps away from the community pool. This property has incredible potential for the savvy investor. Sold As Is.
Investor Tools
$170,944
Estimated Property Value
$71,478Estimated Mortgage Balance
$99,466Estimated Equity
58% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,026 /month
Positive
Cash Flow Estimate:
$342 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$154/month
$480/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$993
$170,944
2025
$26,026
$144,918
$170,944
No
Tax History
Year
Tax Paid
Assessed Value
2024
$993
$170,944
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
The Secretary Of Veterans Affairs
Seller Carryback / Seller Financing / Seller Take-Back
$72,000
No
First
Dec 22, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$71,478
$99,466
58%
42%
$432/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$912/mo
+$810/mo
12.1%
