$452,000
NAL Estimated Property Value8614 Rocky River St, Baytown, TX, 77523
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Oven, Microwave, Gas Range, Dishwasher
FlooringCarpet, Tile, Wood
Exterior
Lot Size14,288 sqft
Land Information
APN22526-00321-01100-001400
Lot Number14
SubdivisionCove At Cotton Creek Estates
Land UseResidential
Legal DescriptionBK 11 LT 14 COVE AT COTTON CREEK ESTATES
Census Tract710202
Assessed Land Value$26,000
Assessed Improvement Value$415,940
Assessment Year2025
About this property
This beautiful home is located in a great area. It is on a third of an acre and is open to the creek in the backyard for privacy. This home features gorgeous wood flooring throughout bottom level of the home, a wood burning fireplace, formal dining, formal living area, and an oversized gameroom. 6 bedrooms total! All of the closets in this home are generously sized. The Master bedroom is downstairs, with an en-suite with double sinks and a large walk in closet. The possibilities to make this your dream home are endless.
Investor Tools
$452,000
Estimated Property Value
$362,492Estimated Mortgage Balance
$89,508Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,712 /month
Positive
Cash Flow Estimate:
$904 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$304/month
$399/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,386
$441,940
2025
$26,000
$415,940
$441,940
No
Tax History
Year
Tax Paid
Assessed Value
2023
$1,386
$441,940
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Va
$400,000
Yes
First
Jun 18, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$362,492
$99,508
21%
80%
$2,399/mo
