$251,000
NAL Estimated Property Value4723 Black Rock St, Baytown, TX, 77521
$263,650 ARV
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size5,249 sqft
Building Information
Year Built1984
Stories2
Garage Spaces2
Land Information
APN1153370010205
Lot Number204,205
SubdivisionEastpoint
Land UseResidential
Legal DescriptionW 20 FT OF LT 204 & E 30 FT OF LT 205 EASTPOINT
Census Tract253101
Assessed Land Value$36,075
Assessed Improvement Value$163,075
Assessment Year2025
About this property
Great price for a great neighborhood! Two story 4/2/1 with a large backyard! Primary bedroom downstairs. Large living room with great floorplan for entertaining. Open kitchen with gas stove. No MUD district! Plenty of room to spread out for the entire family. Don't wait! Make your offer today!
Investor Tools
$251,000
Estimated Property Value
$143,793Estimated Mortgage Balance
$107,207Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$263,649
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,506 /month
Positive
Cash Flow Estimate:
$502 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$209/month
$226/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,248
$199,150
2025
$36,075
$163,075
$199,150
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,248
$199,150
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Finance Of America Mortgage Llc
Purchase Money Mortgage
$156,000
No
First
Mar 9, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$143,793
$97,207
40%
57%
$936/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$1,162/mo
+$1,064/mo
10.6%
