$2,066,000
NAL Estimated Property Value809 Shiraz Passage, Galveston, TX, 77550
Off Market
Highlights
Interior
Exterior
Lot Size3,598 sqft
Building Information
Year Built2021
Stories2
Roof Type112
Garage Spaces6
Land Information
APN1642-0002-0008-000
Lot Number8,9
SubdivisionBeachtown Galveston Village 1 Sec 1 Repl
Land UseResidential
Legal DescriptionBEACHTOWN GALVESTON VILLAGE 1 SEC 1 REPLAT (2005), ABST 628, BLOCK 2, LOTS 8 & 9, ACRES 0.0826
Census Tract724101
Assessed Land Value$86,400
Assessed Improvement Value$1,390,580
Assessment Year2025
About this property
Interior homesite located in Beachtown Galveston, on the island's only growing and non-driving beach. Seller to include a conceptual design (pre-approved by HOA) with the sale of the lot. Immaculately maintained subdivision with an active HOA on the east end of Galveston Island. Minutes from downtown Galveston and UTMB. No driving/parking permitted on this beach unlike many other beaches in Galveston. Homesite located between beach access and swimming pool. Community offers daily beach umbrella/chair set-up and courtesy officer at night.
Investor Tools
$2,066,000
Estimated Property Value
$778,759Estimated Mortgage Balance
$1,287,241Estimated Equity
62% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$12,396 /month
Positive
Cash Flow Estimate:
$4,132 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,744/month
$3,144/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$22,595
$1,476,980
2025
$86,400
$1,390,580
$1,476,980
No
Tax History
Year
Tax Paid
Assessed Value
2024
$22,595
$1,476,980
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Us Bank Na
Conventional
$868,000
No
First
Nov 10, 2021
Dec 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$778,759
$1,287,241
62%
38%
$3,544/mo
