$685,000
NAL Estimated Property Value13111 John Reynolds Rd, Galveston, TX, 77554
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh EquityVacant Homes
Highlights
Interior
AppliancesWasher
FlooringLaminate
Exterior
Lot Size5,998 sqft
Building Information
Year Built1978
Stories1
Roof Type105
Garage Spaces2
Land Information
APN1780-0000-0017-000
Lot Number17
SubdivisionBermuda Beach Sec 4
Land UseResidential
Legal DescriptionABST 121 HALL & JONES SUR LOT 17 BERMUDA BEACH SEC 4
Census Tract726000
Assessed Land Value$76,500
Assessed Improvement Value$608,500
Assessment Year2025
About this property
WIDE OPEN VIEWS, BEACHSIDE, LOW FLOOD INSURANCE AND A RENTAL HISTORY - NO WAY!!! This 2nd Row Beach Home has two vacant lots in front of it and one is owned by the City of Galveston. Sit on your deck and listen to the waves and watch the pelican's fly by. This completely furnished adorable beach bungalow has a open concept living, dining and kitchen so all the family can gather. A smartly decorated 2 bedroom 1 1/2 bath. 2 car garage for all your beach toys.
Investor Tools
$685,000
Estimated Property Value
$233,044Estimated Mortgage Balance
$451,956Estimated Equity
65% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,110 /month
Positive
Cash Flow Estimate:
$1,370 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,323/month
$190/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$12,450
$685,000
2025
$76,500
$608,500
$685,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$12,450
$685,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Crosscountry Mortgage Llc
Unknown
$272,000
No
First
Mar 27, 2019
Apr 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$233,044
$451,956
65%
34%
$1,631/mo
