$268,000
NAL Estimated Property Value5915 Mccullough St, Baytown, TX, 77521
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
Exterior
Lot Size15,002 sqft
Building Information
Year Built1966
Stories1
Garage Spaces2
Land Information
APN0974030000004
Lot Number4
SubdivisionCedar Bayou Park West
Land UseResidential
Legal DescriptionLT 4 BLK 1 CEDAR BAYOU PARK WEST
Census Tract253201
Assessed Land Value$60,591
Assessed Improvement Value$179,978
Assessment Year2025
About this property
Here you find a true gem. Oversized lot & turnkey home. Completely updated home is ready for yours . New appliances, range, dishwasher, microwave. New kitchen cabinets, quartz counters, undermount sink, faucets, vanities. Just as lovely new electrical panel & receptacles. You will fall in love with the homes open plan, new neutral flooring, paint & huge yard. no carpet here. Justa hop away from interstate access yet tranquil surroundings. Ask for a tour today!
Investor Tools
$268,000
Estimated Property Value
$248,695Estimated Mortgage Balance
$19,305Estimated Equity
9% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,704 /month
Positive
Cash Flow Estimate:
$568 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$230/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,422
$240,569
2025
$60,591
$179,978
$240,569
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,422
$240,569
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Primelending
Conventional
$263,625
No
First
Apr 5, 2023
May 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$248,695
$27,305
9%
93%
$1,581/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$1,581/mo
+$645/mo
10.0%
