$183,000
2119 Indian Shores Rd, Crosby, TX, 77532
$237,900 ARV
On Market
Property Lead Type:
ARV FlipAbsentee Owner
Highlights
Interior
Exterior
Lot Size38,477 sqft
Building Information
Year Built1978
Stories1
Garage Spaces3
Land Information
APN0972870000017
Lot Number17-19
SubdivisionIndian Shores
Land UseResidential
Legal DescriptionLTS 17 18 & 19 BLK 1 INDIAN SHORES SEC 1
Census Tract251903
Assessed Land Value$216,650
Assessed Improvement Value$282,890
Assessment Year2025
About this property
Waterfront lot (19) on a canal on Lake Houston!! This lot has a gorgeous custom rod iron fence and gate. Seller will complete the fence upon acceptance of an offer. This is a must see if you are wanting to be on the lake. So many opportunities!!! Check out the pictures to see for yourself.
Investor Tools
$451,534Estimated Mortgage Balance
$146,466Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$237,900
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,588 /month
Positive
Cash Flow Estimate:
$1,196 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$304/month
$20/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$663
$499,540
2025
$216,650
$282,890
$499,540
No
Tax History
Year
Tax Paid
Assessed Value
2024
$663
$499,540
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
National Loan Funding Llc
Commercial
$453,500
No
First
Feb 6, 2026
Mar 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$451,534
$154,466
25%
76%
$2,719/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$2,739/mo
$-1,017/mo
3.5%
