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

$289,854

NAL Estimated Property Value

2803 Lighthouse Dr, Nassau Bay, TX, 77058

Off MarketInfo
Beds2 Beds
Baths2 Bath
Baths2,610 Sq Ft
price_per_sqft$114.56 / sqft
Year BuiltBuilt in 1975

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 2Bedrooms 2
Bathrooms Full 2Bathrooms Full 2
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDisposal, Double Oven, Electric Oven, Electric Cooktop, Dishwasher, Washer/Dryer
FlooringCarpet, Tile, Wood

Exterior

Lot Size3,180 sqft

Building Information

Year Built1975
Stories2
Garage Spaces2

Land Information

APN1077690000047
Lot Number47
SubdivisionBal Harbour Cove R/P
Land UseResidential
Legal DescriptionLT 47 BLK 2 BAL HARBOUR COVE R/P
Census Tract341204
Assessed Land Value$64,200
Assessed Improvement Value$225,654
Assessment Year2025

About this property

You'll live LARGE in this HUGE well-maintained townhome in Bal Harbour Cove... resort-style lake living with the convenience of the city! This townhome is just steps from Clear Lake & boasts a den with soaring ceilings, a shiplap fireplace, a reading nook, a loft office with skylight & built-ins, abundant storage, low-e windows, TWO masters, TWO balconies, a loft-style dining room, & an oversized garage with room for your golf cart!. Take in the gulf breeze on the breakfast room balcony & prepare your fresh catch in this home’s huge kitchen. The first-floor master features a bath with granite vanity, a HUGE closet, & wrap-around greenspace views, while the upstairs master features a soaring ceiling, another balcony, & a bath with dual vanities & a seamless glass tub/shower. This peaceful, pet-friendly neighborhood with walkable docks is across the street from NASA. HOA fee includes a boat slip, ext. maintenance, lawn care, & use of Windemere Mansion, tennis courts, pool, & marina!

Investor Tools

Property Icon
$289,854
Estimated Property Value
$261,235Estimated Mortgage Balance
$28,619Estimated Equity
9% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,794 /month
Positive
Cash Flow Estimate:
$598 /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
$434/month
$430/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,762
$289,854
2025
$64,200
$225,654
$289,854
No

Tax History

Year
Tax Paid
Assessed Value
2024
$3,762
$289,854

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Regions Bank
Conventional
$275,500
No
First
Jul 17, 2023
Aug 2053

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$261,235
$28,619
9%
90%
$1,652/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,470/mo
$2,082/mo
$-612/mo
6.1%

City: Nassau Bay

2803 Lighthouse Dr | Property Details | No Agent List