$244,000
NAL Estimated Property Value5315 Cinnamon Lake Dr, Baytown, TX, 77521
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Cooktop, Free-Standing Range, Dishwasher
FlooringLaminate, Tile
Exterior
Lot Size7,466 sqft
Building Information
Year Built2003
Garage Spaces2
Land Information
APN1224770000093
Lot Number93
SubdivisionSpringfield Estates Amend
Land UseResidential
Legal DescriptionLT 93 SPRINGFIELD ESTATES SEC 1 AMND
Census Tract253102
Assessed Land Value$40,367
Assessed Improvement Value$195,005
Assessment Year2025
About this property
Welcome home to 5315 Cinnamon Lake! You will be amazed at the beautiful water view and the care the owner has taken of the home. Inside you will find 3 bedrooms and 2 bathrooms with a study that could be a 4th bedroom if needed. There is also an added bonus room/sun room that is completely HVAC'd and part of the square feet. Endless possibilities there! Absolutely no carpet, flooring throughout the home. Come out today and see this beauty before it's gone!
Investor Tools
$244,000
Estimated Property Value
$191,688Estimated Mortgage Balance
$52,312Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,464 /month
Positive
Cash Flow Estimate:
$488 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$217/month
$325/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,382
$235,372
2025
$40,367
$195,005
$235,372
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,382
$235,372
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$202,500
No
First
Jun 16, 2023
Jul 2038
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$191,688
$50,312
20%
79%
$1,215/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,540/mo
+$182/mo
8.5%
