$225,000
NAL Estimated Property Value16155 Beachside Pl, Crosby, TX, 77532
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Microwave, Gas Cooktop, Dryer, Refrigerator, Washer, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size3,219 sqft
Building Information
Year Built2015
Garage Spaces1
Land Information
APN1364150010028
Lot Number28
Land UseResidential
Legal DescriptionLT 28 BLK 1 VILLAS AT NEWPORT
Census Tract251902
Assessed Land Value$19,210
Assessed Improvement Value$193,307
Assessment Year2025
About this property
This beautiful 3-bedroom home is located in Twin Villas of Newport. This community is near the Newport pool, tennis court, country club, and golf course. Keyless entry and automatic garage door opener for easy access. The kitchen offers granite countertops, 42" dark wood cabinets, a walk-in pantry, stainless steel appliances, and a fridge included. All bedrooms are upstairs with an extra area for an office or study. Full-size Frigidaire washer and dryer included. Spacious backyard and no backyard neighbors.
Investor Tools
$225,000
Estimated Property Value
$147,532Estimated Mortgage Balance
$77,468Estimated Equity
31% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,350 /month
Positive
Cash Flow Estimate:
$450 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$216/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,468
$212,517
2025
$19,210
$193,307
$212,517
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,468
$212,517
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Interlinc Mortgage Services Llc
Conventional
$160,650
No
First
Jan 19, 2022
Feb 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$147,532
$68,468
31%
66%
$964/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$964/mo
+$758/mo
9.2%
