$435,000
NAL Estimated Property Value4502 Pelican Rd, Jamaica Beach, TX, 77554
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Free-Standing Range, Dishwasher, Dryer, Oven, Refrigerator, Washer
FlooringCarpet, Tile
Exterior
Exterior FeaturesBoat Slip
Lot Size4,343 sqft
Building Information
Year Built1983
Stories1
Roof Type105
Garage Spaces2
Land Information
APN4217-0000-0043-000
Lot Number43
SubdivisionJamaica Beach 29
Land UseResidential
Legal DescriptionABST 121 HALL & JONES SUR LOT 43 JAMAICA BEACH SEC 29
Census Tract726101
Assessed Land Value$160,770
Assessed Improvement Value$190,923
Assessment Year2025
About this property
Location, location, location! This canal home has the perfect location in order to see the Beach and the Bay! It's a 3/1 with granite countertops, new thermostat, newer carrier central a/c, new stove and microwave. Roof has wpi-8 from 2013. This lot sits high. Utility room in the house. The breeze never stops here as you get it from all sides. The home is being sold as-is. Home comes fully furnished with few exclusions.
Investor Tools
$435,000
Estimated Property Value
$662,526Estimated Mortgage Balance
$435,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,610 /month
Positive
Cash Flow Estimate:
$870 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$602/month
$40/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,053
$351,693
2025
$160,770
$190,923
$351,693
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,053
$351,693
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jose Jimenez
Building Or Construction Loan
$175,000
No
First
Aug 24, 2022
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$662,526
N/A
0%
152%
$4,176/mo
