Last 24 Hours
$181,000
NAL Estimated Property Value867 S Sage, Crystal Beach, TX, 77650
Off Market
Property Lead Type:
Deal ListAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms —
Bathrooms —
Garage AvailableExterior
Lot Size7,105 sqft
Building Information
Garage Spaces3
Land Information
APN1870-0000-0184-000
Lot Number184
SubdivisionBlue Water 2
Land UseResidential
Legal DescriptionABST 179 J SHAW SUR LOT 184 BLUE WATER ADDN NO 2
Census Tract723900
Assessed Land Value$92,370
Assessed Improvement Value$8,320
Assessment Year2025
About this property
BEACH-SIDE RV PORT WITH ALL UTILITIES IN PLACE. FULLY FENCED YARD AND NEW RV COVER PUT ON IN MAY 2019. THE RV IS INCLUDED IN THE SALE. RV WILL SELL "AS IS". THIS IS AN AFFORDABLE BEACH-SIDE GET AWAY WITHIN WALKING DISTANCE TO THE BEACH. OWNER/AGENT.
Investor Tools
$181,000
Estimated Property Value
$43,595Estimated Mortgage Balance
$137,405Estimated Equity
75% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,086 /month
Positive
Cash Flow Estimate:
$362 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$136/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$725
$64,128
2025
$92,370
$8,320
$100,690
No
Tax History
Year
Tax Paid
Assessed Value
2024
$725
$64,128
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Bank
Conventional
$50,000
No
First
Nov 22, 2019
Nov 2029
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$43,595
$137,405
75%
24%
$300/mo
12.4%