$173,000
NAL Estimated Property Value903 Northbend Dr, Baytown, TX, 77521
$180,226 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Free-Standing Range, Oven
FlooringCarpet, Vinyl
Exterior
Lot Size6,599 sqft
Building Information
Year Built1972
Garage Spaces3
Land Information
APN1015280000227
Lot Number227
SubdivisionGlen Meadow
Land UseResidential
Legal DescriptionLT 227 GLEN MEADOW SEC 3
Census Tract253800
Assessed Land Value$35,756
Assessed Improvement Value$121,837
Assessment Year2025
About this property
1.37 acres! Zoned mixed use. 4/1.5 house needs major renovation or tear down. Great location to build or have your own commercial business.
Investor Tools
$173,000
Estimated Property Value
$30,365Estimated Mortgage Balance
$142,635Estimated Equity
82% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$180,226
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,038 /month
Positive
Cash Flow Estimate:
$346 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$130/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$697
$157,593
2025
$35,756
$121,837
$157,593
No
Tax History
Year
Tax Paid
Assessed Value
2024
$697
$157,593
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Expanded Mortgage Credit
Purchase Money Mortgage
$60,000
No
First
Apr 6, 2007
May 2037
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$30,365
$147,635
82%
18%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
N/A
+$1,722/mo
11.9%
