$466,000
NAL Estimated Property Value860 Palmetto Dr, Crystal Beach, TX, 77650
Off Market
Property Lead Type:
Deal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesMicrowave, Electric Range, Dishwasher, Refrigerator
FlooringVinyl
Exterior
Lot Size5,502 sqft
Building Information
Year Built2020
Stories1
Roof Type105
Garage Spaces8
Land Information
APN3200-0000-0109-000
Lot Number109
SubdivisionEmerald Beach
Land UseResidential
Legal DescriptionABST 179 J SHAW SUR LOT 109 EMERALD BEACH
Census Tract723900
Assessed Land Value$75,080
Assessed Improvement Value$343,048
Assessment Year2025
Investor Tools
$466,000
Estimated Property Value
$271,343Estimated Mortgage Balance
$194,657Estimated Equity
42% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,796 /month
Positive
Cash Flow Estimate:
$932 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$852/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,895
$418,128
2025
$75,080
$343,048
$418,128
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,895
$418,128
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Home Bank
Conventional
$300,000
No
First
May 11, 2021
Jun 2036
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$271,343
$199,657
42%
58%
$1,799/mo
