$94,000
NAL Estimated Property Value5814 Dylan Dr, Baytown, TX, 77521
Off Market
Highlights
Interior
Exterior
Lot Size8,451 sqft
Land Information
APN20250-00022-00000-002700
Lot Number27
SubdivisionReplat Of Cedar Bayou Est
Land UseResidential
Legal DescriptionPT LT 27 REPLAT OF CEDAR BAYOU EST SEC 1
Census Tract710201
Assessed Land Value$18,800
Assessed Improvement Value$73,360
Assessment Year2025
About this property
Wonderfully spacious home featuring an island kitchen that is open to the living space. Master has a garden tub & separate shower. Large fenced yard has extra storage, plenty of shade & perfect for entertaining. Makes a great investment property with easy access to HWY 146, I-10, shopping and entertainment. Priced to Sell! Call now.
Investor Tools
$94,000
Estimated Property Value
$18,596Estimated Mortgage Balance
$75,404Estimated Equity
81% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$564 /month
Positive
Cash Flow Estimate:
$188 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$72/month
$50/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$389
$92,160
2025
$18,800
$73,360
$92,160
No
Tax History
Year
Tax Paid
Assessed Value
2025
$389
$92,160
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cedar Bayou Estates Inc
Seller Carryback / Seller Financing / Seller Take-Back
$27,000
No
First
Oct 19, 2012
Jul 2026
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$18,596
$81,404
81%
20%
$162/mo
