$495,000
NAL Estimated Property Value16627 John Davis Rd, Galveston, TX, 77554
Off Market
Property Lead Type:
BankruptcyDeal ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Electric Cooktop, Dishwasher, Dryer, Refrigerator, Washer
FlooringBamboo, Carpet, Tile, Wood
Exterior
Exterior FeaturesBalcony
Lot Size7,462 sqft
Building Information
Year Built2010
Stories1
Roof Type121
Garage Spaces4
Land Information
APN4188-0005-0016-000
Lot Number16
SubdivisionJamaica Beach 1
Land UseResidential
Legal DescriptionABST 121 HALL & JONES SUR LOT 16 BLK 5 JAMAICA BEACH SEC 1 REPLAT
Census Tract726101
Assessed Land Value$129,040
Assessed Improvement Value$327,359
Assessment Year2025
About this property
PUBLIC OPEN HOUSE SUNDAY, MAY 2ND 1-4PM!!! Located in highly sought-after Jamaica Beach. Good views from upstairs deck of the Gulf of Mexico. Primary bedroom/loft upstairs also has a wet bar. Living room/kitchen features beautiful bamboo flooring. Refrigerator & dishwasher only 1 year old. New carpet in all bedrooms and stairs. This is a one-owner house. Storm shutter ready. Lots of closet space! Come see for yourself. Motivated seller...make us an offer! Conveys unfurnished.
Investor Tools
$495,000
Estimated Property Value
$600,573Estimated Mortgage Balance
$495,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,970 /month
Positive
Cash Flow Estimate:
$990 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$751/month
$10/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,540
$456,399
2025
$129,040
$327,359
$456,399
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,540
$456,399
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Longleaf Lending Llc
Commercial
$350,000
No
First
Jun 2, 2021
Mar 2022
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$600,573
N/A
0%
121%
$3,957/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,780/mo
$3,967/mo
$-2,187/mo
4.3%
