$380,000
NAL Estimated Property Value18606 Prince William Ln, Nassau Bay, TX, 77058
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
Exterior
Lot Size9,500 sqft
Building Information
Year Built1967
Stories1
Garage Spaces2
Land Information
APN0984740000016
Lot Number16
SubdivisionNassau Bay
Land UseResidential
Legal DescriptionLT 16 BLK 25 NASSAU BAY SEC 7
Census Tract341204
Assessed Land Value$104,511
Assessed Improvement Value$258,049
Assessment Year2025
About this property
Light and Bright Mid Century Modern Bungalow in Scenic Nassau Bay just (1) Block from the Water. Boating, Fishing, Skiing is all just a block away. Travertine Floors throughout the home Large Bedrooms Open and Versatile Floor Plan with extra's Extra Large Covered Patio with Outdoor Wet Bar Large Beautifully Landscaped Property with Scenic streetscape Walking distance to Neighborhood Parks, Restaurants, Shopping, Marina, Post Office, Hospital, Watersports and Recreation.
Investor Tools
$380,000
Estimated Property Value
$319,473Estimated Mortgage Balance
$60,527Estimated Equity
14% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,280 /month
Positive
Cash Flow Estimate:
$760 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$486/month
$90/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,932
$362,560
2025
$104,511
$258,049
$362,560
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,932
$362,560
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Homespire Mortgage Corp
Conventional
$345,325
No
First
May 17, 2022
Jun 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$319,473
$53,527
14%
84%
$2,071/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,500/mo
$2,161/mo
+$339/mo
7.9%
