$223,352
NAL Estimated Property Value5103 Forest Trl, Baytown, TX, 77521
$236,602 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Oven, Microwave, Electric Range
Exterior
Lot Size9,117 sqft
Building Information
Year Built1982
Stories1
Garage Spaces2
Land Information
APN0750210090033
Lot Number33
SubdivisionTimber Ridge U/R
Land UseResidential
Legal DescriptionLT 33 TIMBER RIDGE U/R
Census Tract253201
Assessed Land Value$43,430
Assessed Improvement Value$179,922
Assessment Year2025
About this property
Nestled in a charming neighborhood, this home has 4 bedrooms, 2 bathrooms, and a spacious living room. Enjoy the peaceful backyard, complete with a covered patio. With a convenient location near parks, schools, and shopping centers. Perfectly situated with easy access to major freeways.
Investor Tools
$223,352
Estimated Property Value
$47,210Estimated Mortgage Balance
$176,142Estimated Equity
78% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$236,601
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,349 /month
Positive
Cash Flow Estimate:
$450 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$110/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$203
$223,352
2025
$43,430
$179,922
$223,352
No
Tax History
Year
Tax Paid
Assessed Value
2024
$203
$223,352
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bank Of America Na
Va
$80,224
Yes
First
Aug 26, 2009
Sep 2039
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$47,210
$176,142
78%
21%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
N/A
+$2,226/mo
12.0%
