$167,900
615 Stella St Ste Lla, Baytown, TX, 77520
$183,274 ARV
On Market
Property Lead Type:
Absentee OwnerVacant Homes
Highlights
Interior
Exterior
Lot Size12,911 sqft
Building Information
Year Built1950
Stories1
Garage Spaces3
Land Information
APN0510140280010
Lot Number9,10
SubdivisionMiddletown
Land UseResidential
Legal DescriptionLT 10 & W 40 FT OF LT 9 BLK 28 MIDDLETOWN
Census Tract254400
Assessed Land Value$31,271
Assessed Improvement Value$114,463
Assessment Year2025
About this property
***INVESTOR SPECIAL*** PROPERTY IS AN AS-IS, WHERE-IS BUY. SCHEDULE YOUR SHOWING TODAY. DONT MISS THIS GREAT OPPORTUNITY! FOUNDATION AND ROOF WAS RECENTLY UPDATED.
Investor Tools
$108,913Estimated Mortgage Balance
$57,299Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$183,274
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,007 /month
Positive
Cash Flow Estimate:
$336 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$135/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$793
$145,734
2025
$31,271
$114,463
$145,734
No
Tax History
Year
Tax Paid
Assessed Value
2024
$793
$145,734
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Origin Bank
Unknown
$120,415
No
First
May 24, 2021
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$108,913
$67,087
38%
66%
$722/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$722/mo
+$1,504/mo
16.1%
