$193,000
NAL Estimated Property Value5325 Leland Dr, Baytown, TX, 77521
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesGas Oven, Gas Range
Exterior
Lot Size8,294 sqft
Building Information
Year Built1964
Stories1
Garage Spaces1
Land Information
APN0920760000013
Lot Number13
SubdivisionCraigmont Place
Land UseResidential
Legal DescriptionLT 13 BLK 5 CRAIGMONT PLACE SEC 2
Census Tract253502
Assessed Land Value$32,893
Assessed Improvement Value$140,632
Assessment Year2025
About this property
Beautiful remodeled 4 bedroom 2 bath home in a quiet neighborhood that you will LOVE! This home has updated bathrooms, kitchen cabinets, and tile flooring throughout. Recently installed new Hardie Plank siding, new roof, and fence. The home also sits on a large lot giving the home a nice sized back yard. Other updates include: foundation repairs w/ warranty, new HVAC July 2022, patio extension, freshly painted interior. Call for your showing today! **Zoned to Travis Elementary & Highlands Jr High**
Investor Tools
$193,000
Estimated Property Value
$185,574Estimated Mortgage Balance
$7,426Estimated Equity
3% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,194 /month
Positive
Cash Flow Estimate:
$398 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$153/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$873
$173,525
2025
$32,893
$140,632
$173,525
No
Tax History
Year
Tax Paid
Assessed Value
2024
$873
$173,525
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Fha
$196,377
Yes
First
May 16, 2023
Jun 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$185,574
$7,426
3%
96%
$1,178/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,178/mo
+$544/mo
10.7%
