$1,622,000
NAL Estimated Property Value801 Shiraz Passage, Galveston, TX, 77550
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Gas Oven, Oven, Microwave, Gas Range, Dishwasher, Refrigerator
FlooringTile
Exterior
Exterior FeaturesBalcony
Lot Size1,799 sqft
Building Information
Year Built2023
Stories2
Roof Type112
Garage Spaces5
Land Information
APN1642-0002-0006-000
Lot Number6
SubdivisionBeachtown Galveston Village 1 Sec 1 Repl
Land UseVacant Land
Legal DescriptionBEACHTOWN GALVESTON VILLAGE 1 SEC 1 REPLAT (2005), ABST 628, BLOCK 2, LOT 6, ACRES 0.041
Census Tract724101
Assessed Land Value$43,200
Assessed Improvement Value$1,056,800
Assessment Year2025
About this property
5-bedroom, 4 bathroom recently built home. The home is centrally located between the beach and pool in the heart of Beachtown. This home features a large island kitchen, built-in bunk beds, tall ceilings, elevator, and over-sized porch with Azek decking. Only a few steps away from the community’s town center and pool, enjoy this home's perfect location. Great views of the beach and promenade!
Investor Tools
$1,622,000
Estimated Property Value
$640,049Estimated Mortgage Balance
$981,951Estimated Equity
60% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$10,350 /month
Positive
Cash Flow Estimate:
$3,450 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,469/month
$3,800/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$21,514
$1,100,000
2025
$43,200
$1,056,800
$1,100,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$21,514
$1,100,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$650,000
No
First
Apr 25, 2025
May 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$640,049
$981,951
60%
39%
$3,590/mo
