$727,000
NAL Estimated Property Value907 S Cove, Crystal Beach, TX, 77650
$758,116 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Cooktop, Dishwasher, Dryer, Refrigerator, Washer
Exterior
Lot Size4,500 sqft
Building Information
Year Built2012
Stories2
Roof Type105
Garage Spaces8
Land Information
APN6755-0004-0048-000
Lot Number48
SubdivisionStingaree Cove
Land UseResidential
Legal DescriptionABST 65 LOT 48 BLK 4 STINGAREE COVE ADDN
Census Tract723900
Assessed Land Value$150,980
Assessed Improvement Value$513,098
Assessment Year2025
About this property
This stunning 2-story home offers breathtaking views of the Gulf of Mexico, with 6 bedrooms and 3 bathrooms to comfortably accommodate up to 22 guests. Fully furnished and boasting multiple socializing areas both inside and out, this property is perfect for both relaxation and entertaining. Located in the sought-after Stingaree Cove addition, this home has a proven rental history and is ideal for those looking to invest in a lucrative vacation rental property. Don't miss out on this opportunity to own a piece of paradise in Crystal Beach!
Investor Tools
$727,000
Estimated Property Value
$554,341Estimated Mortgage Balance
$172,659Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$758,115
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,362 /month
Positive
Cash Flow Estimate:
$1,454 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,126/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,874
$664,078
2025
$150,980
$513,098
$664,078
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,874
$664,078
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Northpointe Bank
Conventional
$502,125
No
First
Oct 25, 2024
Nov 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$554,341
$162,659
22%
76%
$3,615/mo
