$560,420
NAL Estimated Property Value22306 Vista Del Mar, Galveston, TX, 77554
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDisposal, Microwave, Dishwasher
Exterior
Lot Size5,097 sqft
Building Information
Year Built2001
Stories1
Roof Type105
Garage Spaces8
Land Information
APN4155-0002-0015-000
Lot Number15
SubdivisionIsla Del Sol
Land UseResidential
Legal DescriptionABST 121 HALL & JONES SUR LOT 15 BLK 2 ISLA DEL SOL SUB
Census Tract726102
Assessed Land Value$110,610
Assessed Improvement Value$449,810
Assessment Year2025
About this property
HOME SOLD FULLY FURNISHED. GREAT VACATION RENTAL HISTORY! THIS HOME IS IN PRISTINE CONDITION AND OFFERS VIEWS OF A NATURE PRESERVE! ENJOY PEEKS OF THE BEACH & CANAL FROM DECK WRAPPING AROUND ENTIRE HOUSE. BEAUTIFUL TILE & GRANITE KITCHEN COUNTERS. OPEN FLOOR PLAN GIVES A SPACIOUS FEEL. ALL BEDROOMS OPEN WITH DOORS TO DECK. WATCH THE SUNRISE ON SHADED FRONT DECK & SUNSET OVER WETLANDS IN THE BACK. PRESTIGIOUS & HIGHLY SOUGHT AFTER ISLA DEL SOL SUBDIVISION OFFERS PRIVATE BOAT RAMP & FISHING PIER!
Investor Tools
$560,420
Estimated Property Value
$254,548Estimated Mortgage Balance
$305,872Estimated Equity
54% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,363 /month
Positive
Cash Flow Estimate:
$1,121 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$987/month
$300/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,047
$560,420
2025
$110,610
$449,810
$560,420
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,047
$560,420
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gateway First Bank
Conventional
$287,100
No
First
Jul 29, 2020
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$254,548
$305,872
54%
45%
$1,722/mo
