$643,000
NAL Estimated Property Value6303 Dow Reef Dr, Beach City, TX, 77523
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size1.20 acres
Building Information
Garage Spaces3
Land Information
APN42900-00015-00000-002400
Lot Number24
SubdivisionThe Oaks @ Houston Point
Land UseResidential
Legal DescriptionLT 24 THE OAKS @ HOUSTON POINT
Census Tract710202
Assessed Land Value$180,000
Assessed Improvement Value$454,710
Assessment Year2025
About this property
Don't miss out on this beautiful home located on Trinity Bay in the gated community of The Oaks at Houston. This home boasts a formal dining, office, as well as an upstairs game room. Relax and enjoy the beautiful pool in the large backyard. Located on a cul-de-sac lot with views of the bay. Don't miss out on this one.
Investor Tools
$643,000
Estimated Property Value
$441,290Estimated Mortgage Balance
$201,710Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,858 /month
Positive
Cash Flow Estimate:
$1,286 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,006/month
$1,200/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,856
$634,710
2025
$180,000
$454,710
$634,710
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,856
$634,710
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Zillow Home Loans Llc
Conventional
$477,000
No
First
May 31, 2022
Jun 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$441,290
$254,710
36%
69%
$2,860/mo
