Last 24 Hours
$196,651
NAL Estimated Property Value5423 Lillian St, Baytown, TX, 77521
Off Market
3 Beds
2 Bath
1,220 Sq Ft
$155.74 / sqft
Built in 1961Property Lead Type:
Absentee Owner
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Garage Available
Heating Central
CoolingExterior
Lot Size7,200 sqft
Building Information
Year Built1961
Stories1
Garage Spaces1
Land Information
APN0920760000023
Lot Number23
SubdivisionCraigmont Place
Land UseResidential
Legal DescriptionLT 23 BLK 5 CRAIGMONT PLACE SEC 2
Census Tract253502
Assessed Land Value$32,400
Assessed Improvement Value$164,251
Assessment Year2025
Investor Tools
$196,651
Estimated Property Value
$137,132Estimated Mortgage Balance
$59,519Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,180 /month
Positive
Cash Flow Estimate:
$393 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$158/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$916
$196,651
2025
$32,400
$164,251
$196,651
No
Tax History
Year
Tax Paid
Assessed Value
2024
$916
$196,651
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Fha
$148,229
Yes
First
May 27, 2022
Jun 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$137,132
$59,519
30%
70%
$889/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$889/mo
+$833/mo
10.5%
12.4%