Street View

B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$495,000

16642 John Silver Rd, Jamaica Beach, TX, 77554

$560,816 ARV

Off Market

3 Beds

2 Bath

1,855 Sq Ft

Single Family Residence

$290.57 / sqft

Built in 2003

Property Lead Type:

Absentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDisposal, Electric Oven, Microwave, Electric Cooktop, Dishwasher, Dryer, Washer

FlooringWood

Exterior

Exterior FeaturesBalcony

Lot Size8,255 sqft

Building Information

Year Built2003

Stories1

Roof Type105

Garage Spaces7

Land Information

APN4189-0007-0005-000

Lot Number5

SubdivisionJamaica Beach 2

Land UseResidential

Legal DescriptionABST 121 HALL & JONES SUR LOT 5 BLK G JAMAICA BEACH SEC 2

Census Tract726101

Assessed Land Value$79,000

Assessed Improvement Value$405,905

Assessment Year2025

About this property

Welcome to your new vacation home! Only blocks from the beach & walk to pool! This beautiful home has been meticulously cared for. Spacious open concept living/kitchen/dining area is perfect for large gatherings and vacationers. Step onto the back porch for water views of the Jamaica Beach canals and the area swimming pool. Enjoy drinks watching the sun sets over the bay from the back deck. In the morning enjoy the sea breeze and sunrise from the spacious front deck. This entertainers paradise offers large bedrooms, closets and access from the bedrooms leading to the back deck. The home has a fresh coat of interior paint and is turn key. The home has beautiful wood flooring. The oversized driveway offers ample parking for all of your guests. The garage has plenty of room for kayaks, boat, golf cart and more. Transform the garage into your very own Tiki Bar. Electric Storm shutters 2021. AC/ Water Heater 2018. This is an active vacation rental and will be sold furnished w/ excl.

Investor Tools

$495,000

Estimated Property Value

$400,000Estimated Mortgage Balance

$121,598Estimated Equity

19% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

$560,816

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,234 /month

Positive

Cash Flow Estimate:

$1,078 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$808/month

$40/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$7,218

$484,905

2025

$79,000

$405,905

$484,905

Tax History

Year

Tax Paid

Assessed Value

2024

$7,218

$484,905

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Horizon Bank

Conventional

$400,000

First

Oct 12, 2022

Nov 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$373,402

$127,598

25%

75%

$2,399/mo

Learn About the Market: Opportunity in Texas

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore This Area