Last 24 Hours
$422,928
NAL Estimated Property Value881 Gulf Shores Dr, Crystal Beach, TX, 77650
$485,167 ARV
Off Market
3 Beds
3 Bath
1,300 Sq Ft
Single Family Residence
$383.85 / sqft
Built in 2023Property Lead Type:
Absentee Owner
Highlights
Interior
Bedrooms 3
Bathrooms Full 3
Garage AvailableExterior
Lot Size4,887 sqft
Building Information
Year Built2022
Stories2
Garage Spaces4
Land Information
APN5655-0003-0003-001
Lot Number3,4
SubdivisionPatton Beach
Land UseResidential
Legal DescriptionABST 179 J SHAW SUR LOTS 3 & 4 (3-1) BLK 3 LOWRYS PATTON BEACH UNRECORDED SUB
Census Tract723900
Assessed Land Value$39,100
Assessed Improvement Value$383,828
Assessment Year2025
About this property
View views views! Breathtaking Gulf views from both decks of this 3 bedroom 2 bath beach house located in the heart of Crystal Beach. 3 bedrooms and 2 1/2 baths. Open concept living area downstairs. Direct beach access in the subdivision. Close to all restaurants, shops, and attractions. Steps from the beach!
Investor Tools
$422,928
Estimated Property Value
$333,109Estimated Mortgage Balance
$89,819Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$485,166
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,994 /month
Positive
Cash Flow Estimate:
$998 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$714/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,453
$422,928
2025
$39,100
$383,828
$422,928
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,453
$422,928
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$352,500
No
First
May 26, 2023
Jun 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$333,109
$89,819
21%
79%
$2,114/mo
12.4%