Last 24 Hours
$483,030
NAL Estimated Property Value1111 Helen Dowdy, Crystal Beach, TX, 77650
Off Market
3 Beds
2 Bath
1,035 Sq Ft
Single Family Residence
$343 / sqft
Built in 2009Property Lead Type:
Deal ListAbsentee Owner
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Garage Available
Heating Central
CoolingExterior
Lot Size11,996 sqft
Building Information
Year Built2009
Stories1
Roof Type105
Garage Spaces3
Land Information
APN1880-0000-0213-000
Lot Number213,214
SubdivisionBlue Water 4
Land UseResidential
Legal DescriptionABST 179 J SHAW SUR LOTS 213 & 214 BLUE WATER ADDN #4
Census Tract723900
Assessed Land Value$95,400
Assessed Improvement Value$387,630
Assessment Year2025
About this property
2 bed 1 bath Canal Front Cabin with two boat lifts and a bulkhead! Very well maintained and taken care of. House is sitting on 2 lots totaling 12,000 sqft. Don't miss your opportunity to own Canal Front property on the Bolivar Peninsula!
Investor Tools
$483,030
Estimated Property Value
$335,532Estimated Mortgage Balance
$147,498Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,898 /month
Positive
Cash Flow Estimate:
$966 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$696/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,934
$483,030
2025
$95,400
$387,630
$483,030
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,934
$483,030
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Residential Wholesale Mortgage Inc
Conventional
$340,000
No
First
Aug 8, 2025
Sep 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$335,532
$147,498
30%
69%
$2,039/mo
12.4%