Last 24 Hours
$535,000
NAL Estimated Property Value845 Oneil, Crystal Beach, TX, 77650
Off Market
4 Beds
2 Bath
1,364 Sq Ft
Single Family Residence
$431.82 / sqft
Built in 2013Property Lead Type:
Absentee Owner
Highlights
Interior
Bedrooms 4
Bathrooms Full 2
Garage Available
Heating Central
CoolingExterior
Lot Size5,001 sqft
Building Information
Year Built2013
Stories1
Roof Type105
Garage Spaces7
Land Information
APN1865-0000-0036-000
Lot Number36
SubdivisionBlue Water 1
Land UseResidential
Legal DescriptionABST 179 J SHAW SUR LOT 36 BLUE WATER ADDN #1
Census Tract723900
Assessed Land Value$85,200
Assessed Improvement Value$320,850
Assessment Year2025
About this property
4 Bedroom 2 bath home located in the heart of Crystal Beach. Situated on a direct beach access road so the sand is only a short walk away. Sold fully furnished. Located near all restaurants, shops, and attractions. Sleeps 14 currently! Excellent investor opportunity.
Investor Tools
$535,000
Estimated Property Value
$499,966Estimated Mortgage Balance
$35,034Estimated Equity
6% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,534 /month
Positive
Cash Flow Estimate:
$1,178 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$719/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,949
$406,050
2025
$85,200
$320,850
$406,050
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,949
$406,050
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Northpointe Bank
Conventional
$522,000
No
First
Jan 11, 2024
Feb 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$499,966
$35,034
6%
93%
$3,130/mo
12.4%