$694,000
NAL Estimated Property Value119 Glen Oaks Dr, Sunrise Beach, TX, 78643
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Cooktop, Microwave, Free-Standing Range, Refrigerator, Stainless Steel Appliance(s)
FlooringLaminate, Vinyl
Exterior
Exterior FeaturesDock
Building Information
Year Built1965
Stories1
Roof Type112
Land Information
APN42528
Lot Number65,720
SubdivisionSunrise Beach
Land UseResidential
Legal DescriptionSUNRISE BEACH II UNIT A LT 65 & 720 SQ FT FILL AREA
Census Tract970300
Assessed Land Value$480,000
Assessed Improvement Value$182,820
Assessment Year2025
About this property
waterfront retreat on great protected cove water located just off the open water! Nice level yard with multiple decks and boat house with lift and 3 jet ski ramps. Cabin offers 2 bedrooms, 1 bath and a large living room with flex space for bunks or dining. Lake pump to water the yard. Fully furnished with the exception of a few itemsFEMA - Unknown Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$694,000
Estimated Property Value
$383,802Estimated Mortgage Balance
$310,981Estimated Equity
44% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,164 /month
Positive
Cash Flow Estimate:
$1,388 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$547/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,091
$662,820
2025
$480,000
$182,820
$662,820
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,091
$662,820
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Usaa Fsb
Conventional
$432,000
No
First
Jul 17, 2020
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$383,802
$313,198
44%
55%
$2,591/mo
