$222,970
NAL Estimated Property Value5203 Maple Dr, Baytown, TX, 77521
$289,861 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Range, Dishwasher
FlooringTile, Vinyl
Exterior
Lot Size9,962 sqft
Building Information
Year Built1981
Stories1
Garage Spaces2
Land Information
APN1143310010003
Lot Number3
SubdivisionGinger Creek Estates
Land UseResidential
Legal DescriptionLT 3 BLK 1 GINGER CREEK ESTATES SEC 1
Census Tract253501
Assessed Land Value$39,635
Assessed Improvement Value$183,335
Assessment Year2025
About this property
BEAUTIFULLY REMODELED!! The updates were completed in August 2024 and include the roof, all flooring, paint on the interior and exterior, windows, kitchen cabinets, countertops, appliances - refrigerator included, both bathrooms redone, foundation repaired and the water heater replaced in 2022. This home is move in ready!!
Investor Tools
$222,970
Estimated Property Value
$187,259Estimated Mortgage Balance
$35,711Estimated Equity
16% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$289,861
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,338 /month
Positive
Cash Flow Estimate:
$446 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$177/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,005
$222,970
2025
$39,635
$183,335
$222,970
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,005
$222,970
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Financial Bank
Commercial
$193,000
No
First
Sep 6, 2024
Sep 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$187,259
$35,711
16%
84%
$1,158/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,158/mo
+$564/mo
9.3%
