$477,000
NAL Estimated Property Value77 Bayou Vista Dr, Hitchcock, TX, 77563
$535,137 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Electric Cooktop, Electric Oven
FlooringVinyl
Exterior
Lot Size9,540 sqft
Building Information
Year Built1960
Stories1
Roof Type105
Garage Spaces4
Land Information
APN1575-0000-0077-000
Lot Number77
SubdivisionBayou Vista Sec 3
Land UseResidential
Legal DescriptionABST 7 S C BUNDICK SUR LOT 77 & NE 30 FT OF LOT 78 BAYOU VISTA ADDN 3
Census Tract723800
Assessed Land Value$166,930
Assessed Improvement Value$302,180
Assessment Year2025
About this property
Escape to your dream coastal retreat, where fishing in your backyard and stunning sunsets are part of daily life. This 4-5 bedroom home offers two kitchens, an optional study, and a flexible open floor plan with stylish vinyl floors and a cozy fireplace. With two living areas, spacious patios, a covered boat slip, and modern upgrades, it’s the perfect blend of relaxation and convenience—just minutes from Galveston’s shopping and dining!
Investor Tools
$477,000
Estimated Property Value
$361,505Estimated Mortgage Balance
$115,495Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$535,137
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,994 /month
Positive
Cash Flow Estimate:
$998 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$456/month
$25/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,089
$469,110
2025
$166,930
$302,180
$469,110
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,089
$469,110
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Aaa Capital Investment Inc
Conventional
$372,000
No
First
Oct 16, 2024
Nov 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$361,505
$122,495
25%
76%
$2,231/mo
