$323,000
NAL Estimated Property Value6 HARBOR VIEW, LAGUNA VISTA, TX, 78578
Off Market
Property Lead Type:
Deal ListAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size1,133 sqft
Building Information
Year Built2004
Stories2
Roof Type114
Garage Spaces1
Land Information
APN72-4612-0060-0060-00
Lot NumberV6
SubdivisionThe Harbor Villas
Land UseResidential
Legal DescriptionTHE HARBOR VILLAS BLK 6 LOT V6 (CAB 1 SLOT 2326-B CCMR)
Census Tract012301
Assessed Land Value$50,000
Assessed Improvement Value$223,902
Assessment Year2025
About this property
GREAT DEAL ON A HARBOR TOWNHOUSE IN THE SPI GOLF CLUB COMMUNITY! Foreclosure unit that is in move in condition and is priced significantly under market value. Two bedrooms and two full baths and one half bath. Master bath has garden tub and shower. Nice deck overlooking the harbor with a dedicated boat slip right out your back door. HOA has lots of nice amenities. Separate pool for Harbor residents & guests only. Fitness center, club house, on sire restaurant, discounted golf for residents. All appliances convey.
Investor Tools
$323,000
Estimated Property Value
$246,956Estimated Mortgage Balance
$76,044Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,938 /month
Positive
Cash Flow Estimate:
$646 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$567/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,184
$273,902
2025
$50,000
$223,902
$273,902
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,184
$273,902
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Homeway Mortgage
Conventional
$260,000
No
First
Jul 21, 2023
Aug 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$246,956
$76,044
23%
76%
$1,559/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$893/mo
$1,559/mo
$-666/mo
3.3%
