$525,435
NAL Estimated Property Value2611 Breaker Dr, Crystal Beach, TX, 77650
Off Market
Property Lead Type:
Deal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Dryer, Refrigerator, Washer, Microwave, Electric Cooktop, Electric Range, Convection Oven, Electric Oven
FlooringCarpet, Tile, Wood
Exterior
Lot Size8,830 sqft
Building Information
Year Built2011
Stories1
Roof Type105
Garage Spaces7
Land Information
APN4050-0000-0206-000
Lot Number206
SubdivisionHoliday Beach
Land UseResidential
Legal DescriptionABST 65 B FRANKS SUR LOT 206 & E 1/2 OF LOT 205 HOLIDAY BEACH
Census Tract723900
Assessed Land Value$169,160
Assessed Improvement Value$356,275
Assessment Year2025
About this property
IMMACULATE AND GORGEOUS DESCRIBE THIS COASTAL BEAUTY. THIS HOME SITS ON 1.5 LOTS AND ADJOINS THE HUGE 1.5 CORNER BUYOUT LOT. IT HAS A HIGH LIVING ROOM CEILING WITH AN EXPOSED BEAM AND LARGE WINDOWS ACROSS THE FRONT. THIS HOME IS VERY TASTEFULLY DECORATED AND FURNITURE AND APPLIANCES WILL REMAIN. DOWNSTAIRS IS FULL SIZE GARAGE, FENCED AREA, SPRINKLER SYSTEM, FISH CLEANING STATION, AND A BAR AREA. LOCATED CLOSE TO THE BEACH, IN A NICE RESTRICTED NEIGHBORHOOD. CALL TODAY TO SCHEDULE YOUR PRIVATE SHOWING..
Investor Tools
$525,435
Estimated Property Value
$228,004Estimated Mortgage Balance
$297,431Estimated Equity
56% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,153 /month
Positive
Cash Flow Estimate:
$1,051 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,004/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,426
$525,435
2025
$169,160
$356,275
$525,435
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,426
$525,435
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ntfn Inc
Conventional
$263,200
No
First
Aug 29, 2019
Sep 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$228,004
$297,431
56%
43%
$1,579/mo
