$454,000
NAL Estimated Property Value803 Johnson Crawford Circle E, Port Bolivar, TX, 77650
$590,200 ARV
Off Market
Property Lead Type:
Deal ListARV FlipAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Microwave, Electric Range, Electric Oven
FlooringLaminate, Vinyl
Exterior
Exterior FeaturesBalcony
Lot Size5,532 sqft
Building Information
Year Built2005
Stories2
Roof Type105
Garage Spaces4
Land Information
APN4275-0000-0049-000
Lot Number49
SubdivisionJohnson-Crawford 1
Land UseResidential
Legal DescriptionABST 203 A VAN NOSTRAND SUR LOT 49 JOHNSON-CRAWFORD ADDN NO 1
Census Tract723900
Assessed Land Value$81,730
Assessed Improvement Value$319,476
Assessment Year2025
About this property
Wonderful 3 bedroom, 2 1/2 bath home located between Crystal beach and Port Bolivar. This 2 level house has deck space on each level to enjoy the view of the Gulf of Mexico. All new Vinyl flooring throughout and fresh paint. The master and one other bedroom on the second floor have direct access to the second floor deck. Walking distance to the beach for the early morning adventures or exercise. This home is fully furnished and ready to enjoy with family and friends or would make a great investment property as a rental.
Investor Tools
$454,000
Estimated Property Value
$439,302Estimated Mortgage Balance
$14,698Estimated Equity
3% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$590,200
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,724 /month
Positive
Cash Flow Estimate:
$908 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$703/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,162
$401,206
2025
$81,730
$319,476
$401,206
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,162
$401,206
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Thrive Mortgage Llc
Conventional
$230,400
No
First
Jul 15, 2020
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$439,302
$14,698
3%
97%
$2,881/mo
