$1,740,000
NAL Estimated Property Value817 Shiraz Passage, Galveston, TX, 77550
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesENERGY STAR Qualified Appliances, Water Heater, Disposal, Gas Oven, Oven, Microwave, Free-Standing Range, Gas Cooktop, Gas Range, Dishwasher, Refrigerator
FlooringWood
Exterior
Exterior FeaturesBalcony
Lot Size1,799 sqft
Building Information
Year Built2020
Stories2
Roof Type112
Garage Spaces6
Land Information
APN1642-0002-0010-000
Lot Number10
SubdivisionBeachtown Galveston Village 1 Sec 1 Repl
Land UseResidential
Legal DescriptionBEACHTOWN GALVESTON VILLAGE 1 SEC 1 REPLAT (2005), ABST 628, BLOCK 2, LOT 10, ACRES 0.041
Census Tract724101
Assessed Land Value$48,600
Assessed Improvement Value$1,390,580
Assessment Year2025
About this property
Beautiful 2nd-row beach home with protected beach views! This 5 bedroom, 5 bathroom home is located along Beachtown's wide passages and is just steps from both the beach and swimming pool. Home features tall ceilings, an oversized vaulted ceiling in the living room, shiplap, Viking appliances, and an elevator. Home is built to Fortified (150 MPH) construction standards by the predominant builder in the community and features the latest in energy efficient construction methods. Home is currently under construction and to be completed this summer!
Investor Tools
$1,740,000
Estimated Property Value
$851,557Estimated Mortgage Balance
$888,443Estimated Equity
51% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$10,440 /month
Positive
Cash Flow Estimate:
$3,480 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,419/month
$3,144/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$20,328
$1,409,472
2025
$48,600
$1,390,580
$1,439,180
No
Tax History
Year
Tax Paid
Assessed Value
2024
$20,328
$1,409,472
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guaranteed Rate Inc
Conventional
$930,756
No
First
Nov 17, 2021
Dec 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$851,557
$888,443
51%
49%
$5,581/mo
