$275,000
1072 Johnson Road, Gilchrist, TX, 77617
$297,423 ARV
On Market
Property Lead Type:
Must-SellAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDryer Included, Refrigerator Included, Washer Included, Electric Oven, Freestanding Oven, Electric Range, Free-Standing Range, Dishwasher
FlooringWood
Exterior
Exterior FeaturesBalcony
Lot Size4,430 sqft
Building Information
Year Built2022
Stories1
Roof Type105
Garage Spaces5
Land Information
APN5350-0000-0070-000
Lot Number70
SubdivisionNorth Caplen
Land UseResidential
Legal DescriptionABST 64 PAGE 3 & 4 LOT 70 NORTH CAPLEN ADDN
Census Tract723900
Assessed Land Value$53,160
Assessed Improvement Value$253,550
Assessment Year2025
About this property
This festive beach house is located just 0.3 miles from the beach in the Villas at Rollover Bay neighborhood. It's one of the few Villas with a full-sized garage and also includes the sand shower and loft upgrades. Enjoy views of both the Gulf and the bay from the front deck of this beautifully decorated villa, With two primary suites and an additional loft, this 2-bedroom home comfortably accommodates up to 6 guests. Don’t miss the chance to tour this turnkey property in person!
Investor Tools
$214,732Estimated Mortgage Balance
$91,978Estimated Equity
29% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$297,422
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,840 /month
Positive
Cash Flow Estimate:
$613 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$581/month
$428/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,437
$306,710
2025
$53,160
$253,550
$306,710
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,437
$306,710
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amcap Mortgage Ltd
Conventional
$229,215
No
First
Jan 11, 2023
Feb 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$214,732
$91,978
29%
70%
$1,375/mo
