$265,000
NAL Estimated Property Value4923 Hawthorne St, Seabrook, TX, 77586
Off Market
Property Lead Type:
Absentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Cooktop, Dishwasher
FlooringTile, Vinyl
Exterior
Lot Size10,001 sqft
Building Information
Year Built1953
Garage Spaces6
Land Information
APN0571060150029
Lot Number5,6
Land UseResidential
Legal DescriptionLTS 5 & 6 BLK 15 EL JARDIN BAY SHORE SEC 1
Census Tract341600
Assessed Land Value$100,000
Assessed Improvement Value$131,745
Assessment Year2025
About this property
READY FOR MOVE IN.....Charming home in El Jardin sits across from the park and only a short walk to the beach. This fully updated 3 bedroom, 3 bath home with it's bright colors and open concept kitchen won't last long!!! As beautiful inside as outside! Don't miss seeing this stunner TODAY!
Investor Tools
$265,000
Estimated Property Value
$113,235Estimated Mortgage Balance
$151,765Estimated Equity
57% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,590 /month
Positive
Cash Flow Estimate:
$530 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$366/month
$50/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,066
$231,745
2025
$100,000
$131,745
$231,745
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,066
$231,745
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Network Funding Lp
Conventional
$124,000
No
First
Oct 22, 2021
Nov 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$113,235
$153,765
57%
43%
$744/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,870/mo
$794/mo
+$1,076/mo
8.5%
