$787,000
NAL Estimated Property Value413 Harborside Way, Kemah, TX, 77565
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Electric Cooktop, Convection Oven, Electric Oven
FlooringCarpet, Tile, Wood
Exterior
Lot Size6,155 sqft
Building Information
Year Built1999
Stories2
Roof Type104
Garage Spaces2
Land Information
APN1192-0003-0001-000
Lot Number1
SubdivisionThe Arbors At Waterford Harbor Sub (98)
Land UseResidential
Legal DescriptionTHE ARBORS AT WATERFORD HARBOR SUB (98), BLOCK 3, LOT 1, ACRES 0.141
Census Tract721502
Assessed Land Value$192,780
Assessed Improvement Value$678,626
Assessment Year2025
About this property
Gorgeous custom home located located on the WATER in waterford Harbor. VIEWS VIEWS!!! Custom home that has so much to offer. Large kitchen with granite counter tops and water views. Living area with a large wall of windows that offer expansive views of the marina. Over sized master suite with siting area/study. Woods floors master bedroom and study. Large secondary bedrooms. Extensive landscaping with sitting areas. Do not miss this great opportunity to own a piece of paradise!!! BOOK TODAY!!!
Investor Tools
$787,000
Estimated Property Value
$301,717Estimated Mortgage Balance
$485,283Estimated Equity
59% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,722 /month
Positive
Cash Flow Estimate:
$1,574 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$635/month
$2,134/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,686
$721,453
2025
$192,780
$678,626
$871,406
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,686
$721,453
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Primelending
Conventional
$341,000
No
First
Jun 23, 2020
Jul 2035
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$301,717
$436,283
59%
38%
$2,045/mo
