Last 24 Hours
$500,000
NAL Estimated Property Value7676 Hicks Dairy Road, Silsbee, TX, 77656
Off Market
4 Beds
6 Bath
4,434 Sq Ft
$109.38 / sqft
Built in 1997Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
Bedrooms 4
Bathrooms Full 4.5
Indoor Fireplace
Garage Available
CoolingExterior
Lot Size5 acres
Building Information
Year Built1997
Stories2
Roof Type105
Garage Spaces3
Land Information
APN000003-023420
SubdivisionBankston S P
Land UseResidential
Legal DescriptionA0003 BANKSTON S P ACRES 5.0
Census Tract030900
Assessed Land Value$90,000
Assessed Improvement Value$391,717
Assessment Year2025
Investor Tools
$500,000
Estimated Property Value
$417,385Estimated Mortgage Balance
$82,615Estimated Equity
16% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,000 /month
Positive
Cash Flow Estimate:
$1,000 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$686/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,733
$481,717
2025
$90,000
$391,717
$481,717
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,733
$481,717
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$436,500
No
First
Dec 21, 2023
Feb 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$417,385
$82,615
16%
83%
$2,618/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,402/mo
$2,618/mo
$-1,216/mo
3.4%
12.4%