$771,000
NAL Estimated Property Value114 Isles End Rd, Tiki Island, TX, 77554
$812,239 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Free-Standing Range, Dishwasher, Oven, Refrigerator
FlooringCarpet, Vinyl
Exterior
Lot Size5,776 sqft
Building Information
Year Built1994
Stories2
Roof Type105
Garage Spaces5
Land Information
APN7146-0000-0032-000
Lot Number32
SubdivisionTiki Island 11
Land UseResidential
Legal DescriptionABST 7 S C BUNDICK SUR LOT 32 TIKI ISLAND SEC 11
Census Tract723800
Assessed Land Value$317,680
Assessed Improvement Value$434,060
Assessment Year2025
About this property
Stunning 3 bedroom, 2.5 bath with addition flex room on 3rd floor which could be used as a 4th bedroom or game room. Enjoy the morning sunrise from the second story deck, while drinking coffee and watching the coastal birds. Boathouse with lift, dockside cleaning table, green lights for night fishing, and easy access to to the bay makes this home a fisherman's dream. More photos to come on Monday 4/11 but you can schedule your private tour today.
Investor Tools
$771,000
Estimated Property Value
$548,527Estimated Mortgage Balance
$222,473Estimated Equity
29% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$812,239
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,626 /month
Positive
Cash Flow Estimate:
$1,542 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,809/month
$160/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$17,852
$751,740
2025
$317,680
$434,060
$751,740
No
Tax History
Year
Tax Paid
Assessed Value
2024
$17,852
$751,740
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Elsaifi & Son Properties Llc
Purchase Money Mortgage
$594,000
No
First
Apr 22, 2022
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$548,527
$228,473
29%
71%
$3,562/mo
