Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
—
Last 24 HoursLast 24 Hours
ARV Flip List
ARV Flip List
  • Properties with flip potential and high ARV margins
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
Auction List
Auction List
  • Real estate scheduled for county or online auction
Deals List
Deals List
  • Discounted properties priced below market value
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS

$858,612

NAL Estimated Property Value

2703 Gillespie, Crystal Beach, TX, 77650

Off MarketInfo
Beds3 Beds
Baths2 Bath
Baths1,874 Sq Ft
price_per_sqft$333.51 / sqft
Year BuiltBuilt in 2010

Property Lead Type:

Off-Market ListDeal ListAbsentee Owner

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Half 2Bathrooms Half 2
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesConvection Oven, Double Oven, Electric Oven, Microwave, Electric Cooktop, Dishwasher, Dryer, Refrigerator, Washer
FlooringTile, Vinyl

Exterior

Lot Size7,802 sqft

Building Information

Year Built2010
Stories1
Roof Type105
Garage Spaces10

Land Information

APN6285-0000-0144-000
Lot Number144
SubdivisionSandy Shores
Land UseResidential
Legal DescriptionABST 65 PAGE 7 LOT 144 SANDY SHORES
Census Tract723900
Assessed Land Value$332,280
Assessed Improvement Value$526,332
Assessment Year2025

About this property

Enjoy the permanent views from this Row 2 beach house situated behind two buyout lots. Located on a corner lot in the highly sought after Sandy Shores neighborhood, this custom-built beach house has views from the south and north-facing decks, all common areas, primary bedroom, and even the ground floor. The house is purposely overbuilt, towering 18 ft off the ground and leaving LOTS of headspace for hanging out on the ground floor. Property highlights include LVP flooring, granite countertops, tongue-in-groove wood ceiling, stainless steel appliances, pot filler, butler's pantry, screened-in deck, and ground-floor bathroom. ***Improvements: New HVAC, dishwasher, flooring, blinds, whole-house surge protector in 2023; New Starlink and security cameras in 2024; New Floodlights and Electrical box replaced downstairs in 2025; New Deck Furniture (table + 6 high top chairs; 2 low chairs) in 2026*** Schedule a showing to see this upgraded beach house for yourself!

Investor Tools

Property Icon
$858,612
Estimated Property Value
$654,618Estimated Mortgage Balance
$203,994Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,152 /month
Positive
Cash Flow Estimate:
$1,717 /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
$1,392/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$12,407
$858,612
2025
$332,280
$526,332
$858,612
No

Tax History

Year
Tax Paid
Assessed Value
2024
$12,407
$858,612

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gateway First Bank
Conventional
$636,000
No
First
Jan 13, 2022
Feb 2052

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$654,618
$203,994
23%
76%
$4,291/mo

City: Crystal Beach