$212,000
NAL Estimated Property Value5003 Sandalwood Cir, Baytown, TX, 77521
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Electric Range, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size8,394 sqft
Building Information
Year Built1978
Stories2
Garage Spaces2
Land Information
APN1109520000180
Lot Number180
SubdivisionQuail Hollow
Land UseResidential
Legal DescriptionLT 180 QUAIL HOLLOW SEC 2 R/P
Census Tract253501
Assessed Land Value$37,062
Assessed Improvement Value$156,602
Assessment Year2025
About this property
3/2.5/2 home on a large corner lot. Home features a spacious living area with cathedral ceilings & cozy wood burning fire place. The kitchen offers beautiful granite counters an extra large sink & is connected to the formal dining room. The primary bedroom is truly spacious and offers a walk in closet & bath. Two additional bedrooms and hall bath. Recent carpet in upstairs bedrooms. The exterior offers recent A/C, heat and storm windows. A 15x40 patio and Gazebo featured in your spacious fenced backyard. Centrally located to retail & restaurants.
Investor Tools
$212,000
Estimated Property Value
$146,851Estimated Mortgage Balance
$65,149Estimated Equity
27% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,272 /month
Positive
Cash Flow Estimate:
$424 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$171/month
$144/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$994
$193,664
2025
$37,062
$156,602
$193,664
No
Tax History
Year
Tax Paid
Assessed Value
2024
$994
$193,664
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Leaderone Financial Corp
Conventional
$164,957
No
First
Sep 21, 2020
Oct 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$146,851
$55,149
27%
69%
$990/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$1,134/mo
+$1,092/mo
12.6%
