$340,830
NAL Estimated Property Value586 Warsaw St, Bayou Vista, TX, 77563
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Dryer, Refrigerator, Washer, Gas Range, Gas Oven, Free-Standing Range
FlooringCarpet, Laminate, Tile, Vinyl
Exterior
Exterior FeaturesBoat Slip
Lot Size4,600 sqft
Building Information
Year Built2010
Stories1
Roof Type105
Garage Spaces4
Land Information
APN5289-0000-0586-000
Lot Number586
SubdivisionNew Bayou Vista 4b
Land UseResidential
Legal DescriptionABST 7 PAGE 7 LOT 586 NEW BAYOU VISTA ADDN 4B
Census Tract723800
Assessed Land Value$109,570
Assessed Improvement Value$231,260
Assessment Year2025
About this property
NICE HOME WITH BOAT HOUSE AND A EXTRA LARGE DECK AREA,FRENCH DOORS IN LIVING ROOM, CEILING FANS, REALLY GOOD SIZE KITCHEN, 2 BEDROOMS AND 1 BATH UP, 1 BEDROOM AND LARGE BATH DOWN. 25FT PONTOON BOAT AND PADDLE BOAT WILL BE INCLUDED IN HOME SALE. BOAT CAN BE REMOVED, REFRIGERATOR, FREEZER, WASHER AND DRYER ALSO COMES WITH HOME. SELLERS HAVE A BID FOR A NEW ROOF AND WILL CREDIT BUYERS AT CLOSING WITH ACCEPTABLE OFFER. READY FOR FAMILY FUN FOR THE SUMMER
Investor Tools
$340,830
Estimated Property Value
$151,557Estimated Mortgage Balance
$189,273Estimated Equity
55% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,045 /month
Positive
Cash Flow Estimate:
$682 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$460/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,821
$340,830
2025
$109,570
$231,260
$340,830
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,821
$340,830
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Usaa Fsb
Conventional
$172,000
No
First
Apr 2, 2020
May 2035
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$151,557
$189,273
55%
44%
$1,032/mo
