$178,000
NAL Estimated Property Value5210 Willowview Dr, Baytown, TX, 77521
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Gas Oven, Gas Range, Dishwasher
FlooringLaminate
Exterior
Lot Size5,502 sqft
Building Information
Year Built1982
Stories1
Garage Spaces1
Land Information
APN1142540020046
Lot Number46
SubdivisionDecker Terrace R/P
Land UseResidential
Legal DescriptionLT 46 BLK 2 DECKER TERRACE R/P
Census Tract253502
Assessed Land Value$29,741
Assessed Improvement Value$136,965
Assessment Year2025
About this property
Beautifully renovated 3 bedroom 2 bath home, ready for your immediate move in! Fresh paint and new flooring throughout. New kitchen w/ Granite countertops and new SS appliances. High ceilings w/ new light fixtures and ceiling fans throughout. New double pane windows. This is a must see!
Investor Tools
$178,000
Estimated Property Value
$205,205Estimated Mortgage Balance
$178,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,079 /month
Positive
Cash Flow Estimate:
$360 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$167/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,111
$166,706
2025
$29,741
$136,965
$166,706
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,111
$166,706
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
American Financial Network Inc
Fha
$206,196
Yes
First
Mar 8, 2024
Apr 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$205,205
N/A
0%
115%
$1,282/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,282/mo
+$440/mo
11.6%
