$290,000
NAL Estimated Property Value18 Dolphin St, Bayou Vista, TX, 77563
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesGas Oven, Free-Standing Range, Gas Range, Dishwasher, Refrigerator, Washer
FlooringCarpet, Laminate
Exterior
Lot Size4,500 sqft
Building Information
Year Built1995
Stories1
Roof Type105
Garage Spaces3
Land Information
APN5285-0000-0018-000
Lot Number18
SubdivisionNew Bayou Vista 1
Land UseResidential
Legal DescriptionABST 7 PAGE 7 LOT 18 NEW BAYOU VISTA ADDN 1
Census Tract723800
Assessed Land Value$107,330
Assessed Improvement Value$153,880
Assessment Year2025
About this property
Great 2-1-1 Canal Front Home in Beautiful Bayou Vista Facing East. Sunroom is 21 ft. by 9 ft. Kitchen was remodeled and has tile counters, a bar and gas stove. Condensing unit and coil replaced in 2017. The larger bedroom has a walk-in closet. Pocket doors lead to the bathroom. Built-ins in the hall leading to the larger bedroom. Garage has doors on both sides. Nice Breezeway. Laundry room is downstairs and has a sink. Garage has a workbench. Covered deck upstairs overlooking the canal. Large Fishing Pier. DO NOT Walk on the pier. It is damaged.
Investor Tools
$290,000
Estimated Property Value
$59,034Estimated Mortgage Balance
$230,966Estimated Equity
78% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,740 /month
Positive
Cash Flow Estimate:
$580 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$308/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,250
$253,000
2025
$107,330
$153,880
$261,210
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,250
$253,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Communityamerica Cu
Conventional
$60,000
No
First
Jun 12, 2025
Jul 2040
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$59,034
$214,966
78%
20%
$360/mo
