$1,062,000
NAL Estimated Property Value16 Pelican, Rockport, TX, 78382
$1,199,448 ARV
Off Market
Property Lead Type:
Off-Market ListDeal ListARV FlipAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesOven, Dishwasher, Dryer, Microwave, Refrigerator, Washer, Wine Refrigerator
FlooringCarpet, Laminate, Tile
Exterior
Exterior FeaturesBalcony
Lot Size6,399 sqft
Building Information
Year Built1977
Garage Spaces1
Land Information
APN3202-008-014-000
Lot Number14
SubdivisionKey Allegro
Land UseResidential
Legal DescriptionKEY ALLEGRO UNIT #3, BLOCK 8, LOT 14
Census Tract950200
Assessed Land Value$480,000
Assessed Improvement Value$450,000
Assessment Year2025
About this property
This home is ready to go! Bright and light coastal interior with new roof, siding and two new HVAC systems. This home offers great wide canal views with the south breezes! The floor plan offers a spacious master suite and guest bedroom upstairs with an additional guest suite/laundry/huge gameroom/bunk area downstairs. Furnishings are negotiable. This has it all: private boat slip, cleaning station, ample parking for trailers, and storage for your water toys.
Investor Tools
$1,062,000
Estimated Property Value
$481,857Estimated Mortgage Balance
$580,143Estimated Equity
54% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$1,199,448
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,372 /month
Positive
Cash Flow Estimate:
$2,124 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,684/month
$404/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$14,903
$930,000
2025
$480,000
$450,000
$930,000
No
Tax History
Year
Tax Paid
Assessed Value
2025
$14,903
$930,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Adelo Mortgage Inc
Conventional
$485,120
No
First
Apr 6, 2020
May 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$481,857
$580,143
54%
45%
$3,273/mo
