NoAgentList RatingHow are grades calculated?

20Days on Market

1view

$579,900

1902 Port Royal Drive, Nassau Bay, TX, 77058

$753,650 ARV

On Market

5 Beds

4 Bath

3,400 Sq Ft

Single Family Residence

$170.56 / sqft

Built in 1967

Property Lead Type:

High Equity

Highlights

Interior

Bedrooms 5

Bathrooms Full 3

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesElectric Oven, Microwave, Gas Cooktop, Dishwasher

FlooringCarpet, Tile

Exterior

Private Pool

Exterior FeaturesBalcony, Dock

Lot Size10,938 sqft

Building Information

Year Built1967

Garage Spaces1

Land Information

APN0984830000001

Lot Number1

SubdivisionNassau Bay

Land UseResidential

Legal DescriptionLT 1 BLK 3O NASSAU BAY SEC 8

Census Tract341204

Assessed Land Value$107,072

Assessed Improvement Value$359,611

Assessment Year2025

About this property

“Our house, is a very very very fine house…” and this one truly lives up to the lyrics, lovingly maintained by owners of 25+yrs & never flooded. Low-maintenance, fully automated Sunrun solar energy system paired w/ two Tesla Powerwall II backup batteries, providing seamless operation w/ little to no upkeep required! Enjoy peace of mind during power outages while dramatically reducing utility costs — average electric bills ~$56.97/month! Level 1&2 EV charging outlets included—ideal for modern living. Private backyard retreat for entertaining/relaxation w/ saltwater pool, cabana, bathroom, outdoor shower, open-air sunroom & fenced side yard perfect for kids/pets. Stylish updates include Quartz countertops, SS appliances, porcelain tile, fireplace, etc + new carpet & paint 2026. Nassau Bay offers a walkable, golf cart-friendly lifestyle w/ amenities — parks, playgrounds, tennis/pickleball courts, dog park & the beloved Nauticats neighborhood swim team. Healthcare facilities nearby too.

Investor Tools

$258,988Estimated Mortgage Balance

$321,012Estimated Equity

55% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

$753,650

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,480 /month

Positive

Cash Flow Estimate:

$1,160 /month

Interested in this property?

Kimberly Harding

Call It Closed Int'l Realty

Contact

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$464/month

$110/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$2,671

$466,683

2025

$107,072

$359,611

$466,683

Tax History

Year

Tax Paid

Assessed Value

2024

$2,671

$466,683

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Quicken Loans Llc

Conventional

$289,750

First

Dec 21, 2020

Jan 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$258,988

$321,012

55%

45%

$1,738/mo

Learn About the Market: Opportunity in Texas

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore This Area