1view

$345,235

204 Beach St, Venus, TX, 76084

Off Market

3 Beds

2 Bath

1,764 Sq Ft

Single Family Residence

$204.02 / sqft

Built in 2022

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

AppliancesDishwasher, Disposal, Electric Range, Electric Water Heater, Microwave, Refrigerator

Exterior

Exterior FeaturesLighting

Lot Size10,498 sqft

Building Information

Year Built2022

Garage Spaces1

Land Information

APN126.4430.02670

Lot Number7

Land UseResidential

Legal DescriptionLOT 7 BLK 26 ORIGINAL VENUS

Census Tract130413

Assessed Land Value$50,000

Assessed Improvement Value$295,235

Assessment Year2025

About this property

**Seller to contribute $7500 closing cost with acceptable offer.**New Custom home in the heart of Original Venus, This is a 3 Bedroom, 2 bath and 1 OVERSIZED Garage on a quarter acre. This home has a vaulted ceiling in the Living room that opens to the kitchen and dining area making a great entertaining area so everyone feels included. Kitchen has a farm sink, Stainless steel appliances including a refrigerator. Quartz counter tops and breakfast bar finish the kitchen. Big Utility room with lots of extra space. Home flooring is entirely covered with Luxury Vinyl flooring so No Carpet. Bathrooms also have quartz counters along with vessel sinks. Don't miss this beautiful home, we are doing a few more things but should be ready soon. Lots of extra too many to mention. Yard will be landscaped, sprinkler system installed and wood privacy fence installed. All you need is the key to this beauty. Agent has part ownership in property. Builder to provide 1,2,10 warranty. Call us for a viewing

Investor Tools

$345,235

Estimated Property Value

$196,090Estimated Mortgage Balance

$163,494Estimated Equity

43% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,159 /month

Positive

Cash Flow Estimate:

$720 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$684/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,483

$345,235

2025

$50,000

$295,235

$345,235

Tax History

Year

Tax Paid

Assessed Value

2025

$6,483

$345,235

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Pinncacle Bank

Building Or Construction Loan

$196,090

First

Jun 13, 2022

N/A

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$181,741

$163,494

47%

53%

$1,176/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$1,176/mo

+$796/mo

6.9%

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