$1,208,330
NAL Estimated Property Value3170 Gulf Castle Drive, Crystal Beach, TX, 77650
Off Market
Highlights
Interior
Exterior
Lot Size32,761 sqft
Building Information
Year Built2021
Stories1
Roof Type105
Land Information
APN6270-0001-0017-000
Lot Number17
SubdivisionSand Castle Beach 1
Land UseResidential
Legal DescriptionABST 65 B FRANKS SUR LOT 17 BLK 1 SAND CASTLE BEACH
Census Tract723900
Assessed Land Value$644,700
Assessed Improvement Value$563,630
Assessment Year2025
About this property
This large spectacular beachfront lot is the perfect place to build your dream home or investment property. The adjacent lot to the West is a County Buyout and cannot be built on which is an added bonus. The Sand Castle Subdivision is close to all that Crystal Beach has to offer.
Investor Tools
$1,208,330
Estimated Property Value
$195,056Estimated Mortgage Balance
$1,013,274Estimated Equity
83% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$7,250 /month
Positive
Cash Flow Estimate:
$2,417 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,704/month
$100/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$14,406
$1,208,330
2025
$644,700
$563,630
$1,208,330
No
Tax History
Year
Tax Paid
Assessed Value
2024
$14,406
$1,208,330
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Communitybank Of Texas Na
Commercial
$220,000
No
First
Jul 28, 2020
Jul 2021
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$195,056
$1,013,274
83%
16%
$1,320/mo
