$456,000
NAL Estimated Property Value862 Palmetto Dr, Crystal Beach, TX, 77650
$471,664 ARV
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
Exterior
Lot Size5,502 sqft
Building Information
Year Built2007
Stories2
Roof Type105
Garage Spaces6
Land Information
APN3200-0000-0108-000
Lot Number108
SubdivisionEmerald Beach
Land UseResidential
Legal DescriptionABST 179 J SHAW SUR LOT 108 EMERALD BEACH
Census Tract723900
Assessed Land Value$75,080
Assessed Improvement Value$351,670
Assessment Year2025
About this property
3 Bedroom 2 baths and a loft! This beautiful beach home is at an excellent price point as it relates to its proximity to the beach. 7th Row means that the water of the Gulf is just seconds from your driveway. Direct beach access on the road and close to all restaurants, shops and attractions. This home would make an excellent second home or investment property. Will come fully furnished and turn key!
Investor Tools
$456,000
Estimated Property Value
$323,895Estimated Mortgage Balance
$132,105Estimated Equity
29% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$471,663
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,754 /month
Positive
Cash Flow Estimate:
$918 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$802/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,349
$426,750
2025
$75,080
$351,670
$426,750
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,349
$426,750
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$342,750
No
First
May 25, 2023
Jun 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$323,895
$136,105
29%
71%
$2,055/mo
