$845,110
NAL Estimated Property Value11226 Bernice Dr, Galveston, TX, 77554
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Dryer, Refrigerator, Microwave, Electric Range, Electric Oven
FlooringLaminate, Tile
Exterior
Exterior FeaturesBalcony
Lot Size3,402 sqft
Building Information
Year Built2013
Stories2
Roof Type105
Garage Spaces3
Land Information
APN6840-0004-0028-000
Lot Number28
SubdivisionSunny Beach
Land UseResidential
Legal DescriptionABST 121 HALL & JONES SUR LOT 28 BLK 4 SUNNY BEACH
Census Tract726000
Assessed Land Value$102,340
Assessed Improvement Value$742,770
Assessment Year2025
About this property
This custom built 2nd row beach house features an open concept contemporary floor plan with lots of natural light. Custom constructed with 6"x6" braces & 12"x12" pilings, his house is built like a fort. The walls are constructed with 2"x6" and 2"x8" studs. There is even a plywood "sheer" wall that extends the width of the house. Large master bedroom with garden tub and it's own private balcony. Has approx. 5 years of vacation rental history.
Investor Tools
$845,110
Estimated Property Value
$604,792Estimated Mortgage Balance
$240,318Estimated Equity
28% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,071 /month
Positive
Cash Flow Estimate:
$1,690 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,447/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$13,139
$845,110
2025
$102,340
$742,770
$845,110
No
Tax History
Year
Tax Paid
Assessed Value
2024
$13,139
$845,110
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Conventional
$640,000
No
First
May 28, 2023
May 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$604,792
$240,318
28%
72%
$3,838/mo
