Last 24 Hours
$985,952
NAL Estimated Property Value530 Villa Dr, Seabrook, TX, 77586
Off Market
3 Beds
3 Bath
3,779 Sq Ft
$161.15 / sqft
Built in 2004Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 3
Indoor Fireplace
Garage Available
Heating Central
CoolingAppliancesDisposal, Double Oven, Microwave, Gas Range, Dishwasher, Refrigerator
FlooringCarpet, Tile
Exterior
Private PoolExterior FeaturesBalcony
Lot Size8,490 sqft
Building Information
Year Built2004
Garage Spaces2
Land Information
APN1198850010005
Lot Number5
SubdivisionVilla By The Sea R/P
Land UseResidential
Legal DescriptionLT 5 BLK 1 VILLA BY THE SEA R/P
Census Tract341600
Assessed Land Value$207,831
Assessed Improvement Value$778,121
Assessment Year2025
About this property
THIS CUSTOM MEDITERRANEAN VILLA WAS DESIGNED BY PATRICK BERRIOS. PRIVATE GATED WATERFRONT COMMUNITY HOLDS 15 HOMES BY THE BAY. HAS ITS OWN PIER TO FISH/RELAX/BIRD WATCH OR TO ENJOY THE SALT WATER AIR. LUXURY LIFESTYLE AT YOUR DOORSTEP. THIS CUSTOM HOME IS OPEN WITH TALL AND I MEAN TALL CEILINGS IN LIVING ROOM! DOWNSTAIRS LIVING SPACE IS AMAZING..... BEAUTIFUL STAIRCASE LEADS TO 2 BEDROOMS, GAME ROOM AND MEDIA/EXTRA ROOM AND TO SECOND FLOOR BALCONY WITH SLATE FLOORS BIG ENOUGH FOR ANY KIND OF GATHERING YOU WOULD WANT. YES YOU HAVE A WATER VIEW ON BOTH THE 2ND AND 3RD LEVEL BALCONIES. OH DID I FORGET TO MENTION???? THIS HOUSE IS BUILT OF STEEL! ORIGINAL OWNERS/ NEVER FLOODED. WELCOME TO YOUR NEW VILLA........
Investor Tools
$985,952
Estimated Property Value
$499,501Estimated Mortgage Balance
$486,451Estimated Equity
49% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,916 /month
Positive
Cash Flow Estimate:
$1,972 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$988/month
$1,482/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,930
$985,952
2025
$207,831
$778,121
$985,952
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,930
$985,952
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Holl Rose Jankowski
Purchase Money Mortgage
$525,000
No
First
Sep 21, 2023
Jan 2030
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$499,501
$486,451
49%
51%
$3,148/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,870/mo
$4,630/mo
$-2,760/mo
2.3%
12.4%