$232,000
NAL Estimated Property Value622 Gresham St, Baytown, TX, 77520
Off Market
Highlights
Interior
Exterior
Lot Size5,998 sqft
Building Information
Year Built1951
Garage Spaces1
Land Information
APN0631150070013
Lot Number13
SubdivisionMorrell Park
Land UseResidential
Legal DescriptionLT 13 BLK 7 MORRELL PARK SEC 1
Census Tract254300
Assessed Land Value$48,000
Assessed Improvement Value$118,740
Assessment Year2025
About this property
Updated one bedroom, one bathroom, 1st floor unit in the heart of Baytown ready for move-in. New paint throughout. Full kitchen with refrigerator. Make an appointment to view now. See rental requirements attached to the listing.
Investor Tools
$232,000
Estimated Property Value
$183,938Estimated Mortgage Balance
$48,062Estimated Equity
24% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,392 /month
Positive
Cash Flow Estimate:
$464 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$177/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$959
$166,740
2025
$48,000
$118,740
$166,740
No
Tax History
Year
Tax Paid
Assessed Value
2024
$959
$166,740
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Dominion Financial Services Llc
Commercial
$196,000
No
First
Jan 18, 2023
Feb 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$183,938
$60,062
24%
79%
$1,176/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$1,176/mo
+$131/mo
6.8%
