$328,000
NAL Estimated Property Value18218 Caprice Ln, Nassau Bay, TX, 77058
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Double Oven, Gas Cooktop, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size8,638 sqft
Building Information
Year Built1965
Stories1
Garage Spaces2
Land Information
APN0961270000018
Lot Number18
SubdivisionNassau Bay
Land UseResidential
Legal DescriptionLT 18 BLK 2 NASSAU BAY SEC 1
Census Tract341203
Assessed Land Value$71,604
Assessed Improvement Value$220,050
Assessment Year2025
About this property
Wonderful location for this traditional 1 story home. 4 bedrooms, 2 1/2 baths and both formals. Owner has recently replaced the roof, HVAC system updated, granite in the kitchen along with a top of the line gas cooktop. Recent interior and exterior painting. The electrical system in the home has been updated. Gutters with gutter guard. Great layout with both formals also. Front door and hardware has also been replaced.
Investor Tools
$328,000
Estimated Property Value
$309,488Estimated Mortgage Balance
$18,512Estimated Equity
5% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,968 /month
Positive
Cash Flow Estimate:
$656 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$428/month
$250/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,498
$291,654
2025
$71,604
$220,050
$291,654
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,498
$291,654
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Republic State Mortgage Co
Fha
$313,222
Yes
First
Apr 22, 2022
May 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$309,488
$16,512
5%
94%
$2,002/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,500/mo
$2,252/mo
+$248/mo
9.1%
