Last 24 Hours
$479,000
NAL Estimated Property Value2510 Dauphin Court, Nassau Bay, TX, 77058
Off Market
4 Beds
3 BathHighlights
Interior
Bedrooms 4
Bathrooms Full 3Exterior
Lot Size16,649 sqft
Land Information
APN0912150000023
Lot Number23
SubdivisionSwan Lagoon
Land UseResidential
Legal DescriptionLT 23 LESS W 12.1 FT BLK 2 SWAN LAGOON
Census Tract341204
Assessed Land Value$79,447
Assessment Year2025
About this property
This beautiful lot sits at the end of a quiet cul-de-sac on a spacious 0.38 of an acre. This prime location is across from NASA's Johnson Space Center and Space Center Houston and just minutes from the Kemah Boardwalk entertainment district. The City of Nassau Bay is a waterfront community, with easy access to the freeway and is within the desired Clear Creek ISD.
Investor Tools
$479,000
Estimated Property Value
$205,036Estimated Mortgage Balance
$273,964Estimated Equity
57% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,874 /month
Positive
Cash Flow Estimate:
$958 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$284/month
$25/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,016
$79,447
2025
$79,447
N/A
$79,447
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,016
$79,447
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cardinal Financial Company Lp
Conventional
$210,000
No
First
Jan 31, 2025
Feb 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$205,036
$273,964
57%
43%
$1,260/mo
12.4%