$673,000
NAL Estimated Property Value859 Brint Dr, Crystal Beach, TX, 77650
$734,402 ARV
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
Exterior
Lot Size4,792 sqft
Building Information
Year Built2018
Stories2
Roof Type105
Garage Spaces1
Land Information
APN0179-0148-0034-000
SubdivisionJ & S Beach 2
Land UseResidential
Legal DescriptionABST 179 JONES-SHAW SUR TR 148-34 0.11 ACS
Census Tract723900
Assessed Land Value$83,570
Assessed Improvement Value$547,930
Assessment Year2025
About this property
The Gulf views abound at this gorgeous Row 3 property! First floor deck? Views! Common rooms? Views! Second floor deck? Views! All three upstairs bedrooms? Views! Schedule your showing to experience this stunner of a house for yourself with turnkey furnishings and decor, quartz countertops throughout, LVP throughout, TWO fridges in the kitchen, balcony access from upstairs bedrooms, built-in beds in every room, and a wet bar with drink fridge upstairs. This property sleeps 13 comfortably and is vacation ready!
Investor Tools
$673,000
Estimated Property Value
$664,881Estimated Mortgage Balance
$8,119Estimated Equity
1% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$734,402
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,094 /month
Positive
Cash Flow Estimate:
$1,698 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,081/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,608
$631,500
2025
$83,570
$547,930
$631,500
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,608
$631,500
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ntfn Inc
Conventional
$720,000
No
First
Apr 13, 2022
May 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$664,881
$11,119
1%
99%
$4,317/mo
