$389,000
NAL Estimated Property Value906 Magnolia Lane, Crystal Beach, TX, 77650
Off Market
Property Lead Type:
High Equity
Highlights
Interior
Exterior
Lot Size5,127 sqft
Building Information
Year Built2018
Stories1
Roof Type105
Garage Spaces3
Land Information
APN4285-0000-0041-000
Lot Number41
SubdivisionJohnson Andrew
Land UseResidential
Legal DescriptionABST 203 A VAN NORDSTRAND SUR LOT 41 ANDREW JOHNSON SUB NO 1
Census Tract723900
Assessed Land Value$76,000
Assessed Improvement Value$248,880
Assessment Year2025
About this property
Beautiful 4 bedroom 2 bath house located in a quiet subdivision in Crystal Beach. Direct beach access in the subdivision means you are just steps or a golf cart ride away from the beach! Open concept dining and living area. This property will come fully furnished with all furniture, decor and appliances as well! Downstairs you will find a garage for storage and a downstairs shower as well as plenty of room to build a tiki bar or seating area! This beautiful beach house would make a great second home or investment property
Investor Tools
$389,000
Estimated Property Value
$304,853Estimated Mortgage Balance
$84,147Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,394 /month
Positive
Cash Flow Estimate:
$798 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$385/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,679
$324,880
2025
$76,000
$248,880
$324,880
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,679
$324,880
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Republic State Mortgage Co
Conventional
$335,750
No
First
Jul 9, 2021
Aug 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$304,853
$84,147
21%
78%
$2,013/mo
