$202,000
NAL Estimated Property Value2036 Lakeside Drive, Seabrook, TX, 77586
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Free-Standing Range, Dishwasher, Oven
FlooringCarpet, Tile
Exterior
Exterior FeaturesBalcony
Lot Size1,747 sqft
Building Information
Year Built1978
Stories2
Garage Spaces2
Land Information
APN1060220000018
SubdivisionWildwood Village
Land UseResidential
Legal DescriptionTR 18 WILDWOOD VILLAGE SEC 1
Census Tract341502
Assessed Land Value$59,399
Assessed Improvement Value$141,111
Assessment Year2025
About this property
Please submit approval letter from lender with contract. HOA only covers exterior paint on garage door and front yard area.
Investor Tools
$202,000
Estimated Property Value
$149,049Estimated Mortgage Balance
$52,951Estimated Equity
26% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,212 /month
Positive
Cash Flow Estimate:
$404 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$211/month
$350/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,521
$200,510
2025
$59,399
$141,111
$200,510
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,521
$200,510
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$161,405
No
First
Apr 14, 2022
May 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$149,049
$52,951
26%
74%
$968/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,870/mo
$1,318/mo
+$552/mo
11.1%
