$826,967
NAL Estimated Property Value1108 Blue Water Dr, Crystal Beach, TX, 77650
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
Exterior
Lot Size12,502 sqft
Building Information
Year Built2014
Stories2
Roof Type105
Garage Spaces3
Land Information
APN1870-0000-0357-001
Lot Number357
SubdivisionBlue Water 2
Land UseResidential
Legal DescriptionABST 179 J SHAW SUR W 1/2 OF LOT 357 (357-1) BLUE WATER ADDN NO 2
Census Tract723900
Assessed Land Value$45,100
Assessed Improvement Value$884,940
Assessment Year2025
Investor Tools
$826,967
Estimated Property Value
$572,025Estimated Mortgage Balance
$254,942Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,962 /month
Positive
Cash Flow Estimate:
$1,654 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$874/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,348
$826,967
2025
$45,100
$884,940
$930,040
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,348
$826,967
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
University Fcu
Conventional
$630,000
No
First
Jul 21, 2021
Aug 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$572,025
$254,942
30%
69%
$3,778/mo
