$155,835
NAL Estimated Property Value18511 Egret Bay Blvd Apt 401, Webster, TX, 77058
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Oven, Microwave, Electric Range, Dryer, Refrigerator, Washer, Dishwasher
FlooringLaminate
Building Information
Year Built1981
Stories2
Land Information
APN1149680040001
SubdivisionEgret Bay Condo Ph 1
Land UseResidential
Legal DescriptionTH 401 BLDG D .0058 INT COMMON LAND & ELE EGRET BAY CONDO PH 1
Census Tract341203
Assessed Land Value$29,609
Assessed Improvement Value$126,226
Assessment Year2025
About this property
Full size washer & dryer, and fridge included! No water bill. Fresh updates throughout Plus a balcony with storage. 2 covered parking spots and 1 uncovered. Great location and condition! Complex has a private boat ramp and two swimming pools
Investor Tools
$155,835
Estimated Property Value
$44,691Estimated Mortgage Balance
$111,144Estimated Equity
71% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$935 /month
Positive
Cash Flow Estimate:
$312 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$193/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,534
$155,835
2025
$29,609
$126,226
$155,835
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,534
$155,835
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Richard W Duty Etux
Seller Carryback / Seller Financing / Seller Take-Back
$53,000
No
First
Aug 3, 2018
Jul 2020
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$44,691
$111,144
71%
29%
$318/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,470/mo
$318/mo
+$1,152/mo
11.3%
