$140,124
NAL Estimated Property Value18511 Egret Bay Boulevard 109, Webster, TX, 77058
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Oven, Microwave, Electric Range, Dryer, Refrigerator, Washer, Dishwasher, Washer/Dryer
FlooringTile, Wood
Exterior
Exterior FeaturesStorage
Building Information
Year Built1981
Stories1
Land Information
APN1149680010009
SubdivisionEgret Bay Condo Ph 1
Land UseResidential
Legal DescriptionTH 109 BLDG A .0047 INT COMMON LAND & ELE EGRET BAY CONDO PH 1
Census Tract341203
Assessed Land Value$26,624
Assessed Improvement Value$113,500
Assessment Year2025
About this property
PERFECT LOCATION/GREAT VIEWS! Gorgeous 2/2 with two private balconies overlooking the water with a wood burning fireplace. One storage on balcony and second storage downstairs by 2 assigned parking spaces. Beautiful wood plank flooring and stainless steel appliances. The spacious master bedroom has a large walk-in closet. Washer/Dryer/Refrigerator stays. Enjoy the amenities this community has to offer. This unit is in short walking distance from the pool, grills, boat launch and community center.
Investor Tools
$140,124
Estimated Property Value
$103,804Estimated Mortgage Balance
$36,320Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$841 /month
Positive
Cash Flow Estimate:
$280 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$171/month
$305/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,354
$140,124
2025
$26,624
$113,500
$140,124
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,354
$140,124
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Research Center Llc
Conventional
$112,000
No
First
Jun 30, 2022
Jul 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$103,804
$36,320
25%
74%
$672/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,470/mo
$977/mo
+$493/mo
12.6%
