$256,000
NAL Estimated Property Value8606 Willet St, Baytown, TX, 77521
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size8,337 sqft
Building Information
Year Built2017
Garage Spaces2
Land Information
APN1388160010026
Lot Number26
Land UseResidential
Legal DescriptionLT 26 BLK 1 GOOSE CREEK LANDING SEC 3
Census Tract253102
Assessed Land Value$50,242
Assessed Improvement Value$200,758
Assessment Year2025
About this property
Charming 3-bedroom, 2-bathroom home that sits on a spacious corner lot. This property features an open living/dining area, granite counter tops, attached 2 car garage, nice sized fenced backyard with covered patio. Neighborhood has a Lake, Walking Trail and Playground. Close to Goose Creek Memorial High School. SOLD AS IS.
Investor Tools
$256,000
Estimated Property Value
$213,016Estimated Mortgage Balance
$42,984Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,593 /month
Positive
Cash Flow Estimate:
$531 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$241/month
$550/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,613
$251,000
2025
$50,242
$200,758
$251,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,613
$251,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$219,200
No
First
Oct 18, 2024
Nov 2039
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$213,016
$46,984
18%
83%
$1,315/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,865/mo
$-143/mo
8.1%
