Last 24 Hours
$135,000
4011 Nasa Rd 1 Parkway 515, Seabrook, TX, 77586
On Market
1 Beds
1 Bath
673 Sq Ft
Condos / Townhouses
$200.59 / sqft
Built in 1983Property Lead Type:
High Equity
Highlights
Interior
Bedrooms 1
Bathrooms Full 1
Indoor Fireplace
Heating Central
CoolingAppliancesElectric Oven, Microwave, Electric Range, Dryer, Washer, Dishwasher
Building Information
Year Built1983
Land Information
APN1201090050006
SubdivisionMarina Bay Condo 2nd Amend
Land UseResidential
Legal DescriptionUNIT 515 BLDG 5 .0239 INT COMMON LAND & ELE MARINA BAY CONDO 2ND AMEND
Census Tract341502
Assessed Land Value$22,509
Assessed Improvement Value$95,961
Assessment Year2025
About this property
Beautiful condo on second story with balcony with stunning views of the pool and Clear Lake. Light and bright open concept condo. Large living room with corner fireplace. Updated kitchen with granite countertops and tilled backsplash. MUST SEE!
Investor Tools
$103,616Estimated Mortgage Balance
$35,384Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$834 /month
Positive
Cash Flow Estimate:
$278 /month
Interested in this property?
ContactFinancing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$187/month
$522/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,552
$118,470
2025
$22,509
$95,961
$118,470
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,552
$118,470
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Legend Lending Corp
Conventional
$112,000
No
First
May 6, 2022
Jun 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$103,616
$35,384
25%
75%
$672/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,190/mo
$1,194/mo
$-4/mo
10.3%
12.4%