$106,000
NAL Estimated Property Value18800 Egret Bay Boulevard 606, Webster, TX, 77058
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesWater Heater, Disposal, Electric Oven, Microwave, Electric Range, Dryer, Refrigerator, Washer/Dryer Stacked, Washer, Dishwasher, Washer/Dryer
FlooringTile
Exterior
Exterior FeaturesBalcony
Building Information
Year Built1983
Land Information
APN1155910060007
SubdivisionTranquility Lake Condo
Land UseResidential
Legal DescriptionUNIT 606 BLDG F .50862 INT COMMON LAND & ELE TRANQUILITY LAKE CONDO
Census Tract341201
Assessed Land Value$19,743
Assessed Improvement Value$84,166
Assessment Year2025
About this property
Location..Location!! This one bedroom condo is on the second floor in the waterfront gated community of Tranquility Lake. It has a walk in closet, ceramic tile throughout, wood burning fireplace, private laundry closet and an assigned covered parking space. Brand new refrigerator and stove!! Refrigerator, washer and dryer are included! Painted completely in 2020, replaced Tankless water heater in 2019, french door in 2019, and A/C in 2017. Close to lots of restaurants and nightlife!
Investor Tools
$106,000
Estimated Property Value
$105,466Estimated Mortgage Balance
$534Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$720 /month
Positive
Cash Flow Estimate:
$240 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$125/month
$286/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$973
$103,909
2025
$19,743
$84,166
$103,909
No
Tax History
Year
Tax Paid
Assessed Value
2024
$973
$103,909
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ark-La-Tex Financial Services Llc
Conventional
$114,000
No
First
May 2, 2022
Jun 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$105,466
$534
0%
99%
$684/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,230/mo
$970/mo
+$260/mo
13.9%
