$269,066
NAL Estimated Property Value1203 Vilamoura Court, Crosby, TX, 77532
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesENERGY STAR Qualified Appliances, Disposal, Microwave, Gas Range, Dishwasher
FlooringCarpet, Tile, Vinyl
Exterior
Lot Size8,468 sqft
Building Information
Year Built2021
Garage Spaces2
Land Information
APN1080100030038
Lot Number38
Land UseResidential
Legal DescriptionLT 38 BLK 1 NEWPORT SEC 10 PAR R/P
Census Tract251904
Assessed Land Value$32,814
Assessed Improvement Value$236,252
Assessment Year2025
About this property
NEW CONSTRUCTION in NEWPORT! This home is a 2 story, 3 bedrooms, 2.5 bath home with game room and pocket office. This home is located on an oversized Cul-de-sac lot with no back or left side neighbors and an oversized covered back patio. All bedrooms are up in this home and master suite has a walk in shower and oversized walk in closet. Residents enjoy Hike and Bike Trails, pools, splash pads, Beach area, boat access, tennis courts, public golf course, and storage. Don't miss out this home wont last long!
Investor Tools
$269,066
Estimated Property Value
$245,161Estimated Mortgage Balance
$23,905Estimated Equity
8% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,650 /month
Positive
Cash Flow Estimate:
$550 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$267/month
$55/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,856
$269,066
2025
$32,814
$236,252
$269,066
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,856
$269,066
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Advisa Mortgage Services Ltd
Conventional
$270,008
No
First
Jul 27, 2021
Aug 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$245,161
$23,905
8%
91%
$1,619/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,674/mo
+$48/mo
7.7%
