NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$1,202,000

NAL Estimated Property Value

4203 W Bayside Way, Jamaica Beach, TX, 77554

$1,223,922 ARV

Off Market

4 Beds

3 Bath

3,046 Sq Ft

Single Family Residence

$410.37 / sqft

Built in 1978

Property Lead Type:

Absentee OwnerHigh EquityCash BuyersMove-In Ready

Highlights

Interior

Bedrooms 4

Bathrooms Full 3

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Ice Maker, Dryer, Refrigerator, Washer, Microwave, Gas Cooktop, Convection Oven, Electric Oven

FlooringCarpet, Tile, Wood

Exterior

Exterior FeaturesBoat Slip

Lot Size11,003 sqft

Building Information

Year Built1978

Stories1

Roof Type105

Garage Spaces9

Land Information

APN4207-0000-0021-000

Lot Number21,22

SubdivisionJamaica Beach 19

Land UseResidential

Legal DescriptionABST 121 HALL & JONES SUR LOTS 21 & 22 JAMAICA BEACH SEC 19

Census Tract726101

Assessed Land Value$207,460

Assessed Improvement Value$916,649

Assessment Year2025

About this property

Looking for paradise on the main canal? This home sits on 2 lots & is very close to the bay. Many extra features including hurricane windows & doors, whole home natural gas generator w/automatic transfer switch, plantation shutters, heated salt water pool, outdoor cooking area, fire pit, 2 boat slips w/lifts, 100' of water frontage w/cement bulkhead, commercial ice maker in tackle room, cargo lift & much more. Gourmet kitchen w/large island, walk in pantry, Thermador appliances & soft close cabinets & drawers. Spacious family room w/fireplace & game nook. Large master with vaulted ceiling, walk-in closet & bathroom has Texas size shower. Sprawling open layout w/4 bedrooms, 3 bathrooms all on one level. Beautiful landscaping, fully fenced, driveway gate. Multiple outdoor upstairs & downstairs areas make this a perfect home for entertaining. Meticulously maintained & conveys furnished. Extra room & bath downstairs. Plenty of green space for the kids/pets. Completely renovated in 2017.

Investor Tools

$1,202,000

Estimated Property Value

$0Estimated Mortgage Balance

$1,202,000Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

$1,223,922

Rent-to-Value Ratio: 0.72%

Rent Estimate

$7,500 /month

Positive

Cash Flow Estimate:

$2,500 /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

$1,981/month

$80/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$17,768

$1,124,109

2025

$207,460

$916,649

$1,124,109

Tax History

Year

Tax Paid

Assessed Value

2024

$17,768

$1,124,109

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

N/A

$1,205,000

100%

$0/mo

Learn About the Market: Opportunity in Texas

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore This Area