$280,000
NAL Estimated Property Value1864 Dolphin Dr, Seabrook, TX, 77586
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Free-Standing Range, Dryer, Refrigerator, Washer, Dishwasher, Oven
FlooringBamboo, Tile
Exterior
Lot Size6,599 sqft
Building Information
Year Built1976
Stories2
Garage Spaces2
Land Information
APN0951350000017
Lot Number17
SubdivisionMiramar
Land UseResidential
Legal DescriptionLT 17 BLK 7 MIRAMAR SEC 1
Census Tract341600
Assessed Land Value$54,450
Assessed Improvement Value$224,910
Assessment Year2025
About this property
Home has been Fully Painted... many Renovations to the home... Home offers a large Office that could be a perfect "Home School" for those involved. Family Room has a really cool Cat-Walk out the back to enjoy the fresh air. Dining Area has a Butlers Bar with 2 wine coolers. 1 bedroom downstairs, 3 Large bedrooms Upstairs. The backyard is made for outdoor entertainment. Has a huge Patio with a Palapa Cover set in the beautifully landscaped backyard. Refrigerator and washer/dryer included in lease.
Investor Tools
$280,000
Estimated Property Value
$179,930Estimated Mortgage Balance
$100,070Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,680 /month
Positive
Cash Flow Estimate:
$560 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$286/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,036
$279,360
2025
$54,450
$224,910
$279,360
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,036
$279,360
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Navy Fcu
Conventional
$184,000
No
First
Feb 14, 2025
Mar 2040
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$179,930
$99,430
35%
64%
$1,104/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,870/mo
$1,104/mo
+$766/mo
8.0%
