$162,000
NAL Estimated Property Value800 Pearl St, Baytown, TX, 77520
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Electric Oven, Electric Range, Free-Standing Range, Dishwasher, Oven
FlooringCarpet, Tile
Exterior
Lot Size5,001 sqft
Building Information
Year Built1955
Stories1
Garage Spaces1
Land Information
APN0410210010218
SubdivisionAbst 65 W Scott
Land UseResidential
Legal DescriptionTR 14D ABST 65 W SCOTT
Census Tract254100
Assessed Land Value$37,500
Assessed Improvement Value$97,442
Assessment Year2025
About this property
Completely remodeled 3 Bedroom -2 Bath home. Renovations include: new roof, foundation, HVAC, water heater, windows, appliances, water supply lines, plumbing. Call today to schedule a appointment to view the home.
Investor Tools
$162,000
Estimated Property Value
$153,101Estimated Mortgage Balance
$8,899Estimated Equity
9% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$972 /month
Positive
Cash Flow Estimate:
$324 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$109/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$492
$134,942
2025
$37,500
$97,442
$134,942
No
Tax History
Year
Tax Paid
Assessed Value
2024
$492
$134,942
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Fha
$159,065
Yes
First
Apr 9, 2024
May 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$153,101
$16,899
9%
95%
$954/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$954/mo
+$353/mo
9.7%
