$326,000
NAL Estimated Property Value1924 Waterford Way, Seabrook, TX, 77586
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Microwave, Gas Range, Dishwasher, Oven
Exterior
Lot Size7,932 sqft
Building Information
Year Built1998
Garage Spaces2
Land Information
APN1189350020015
Lot Number15
SubdivisionHarbour Cove Estates
Land UseResidential
Legal DescriptionLT 15 BLK 2 HARBOUR COVE ESTATES SEC 3
Census Tract341600
Assessed Land Value$63,716
Assessed Improvement Value$252,504
Assessment Year2025
About this property
NESTLED IN THIS QUAINT SEABROOK COMMUNITY, THIS 2 STORY HOME OFFERS: 4 BEDROOMS, 2 1/2 BATHS,, MATURE TREES & A NICE SIZE BACKYARD READY FOR YOU TO CREATE YOUR PERSONAL OUTDOOR OASIS***MEASUREMENTS ARE APPROX...BUYER TO VERIFY ALL INFORMATION*** PRIMARY BEDROOM IS DOWN, UPSTAIRS YOU HAVE A GAMERROM WITH 3 BEDROOMS AND FULL BATH
Investor Tools
$326,000
Estimated Property Value
$321,673Estimated Mortgage Balance
$4,327Estimated Equity
1% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,010 /month
Positive
Cash Flow Estimate:
$670 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$416/month
$260/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,364
$316,220
2025
$63,716
$252,504
$316,220
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,364
$316,220
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Fha
$324,022
Yes
First
Dec 11, 2025
Jan 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$321,673
$5,327
1%
99%
$1,943/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,420/mo
$2,203/mo
+$217/mo
8.9%
