Last 24 Hours
$573,000
NAL Estimated Property Value947 S Cove, Crystal Beach, TX, 77650
Off Market
4 Beds
3 Bath
1,728 Sq Ft
Single Family Residence
$346.06 / sqft
Built in 2018Property Lead Type:
Absentee Owner
Highlights
Interior
Bedrooms 4
Bathrooms Full 3
Garage Available
Heating Central
CoolingExterior
Lot Size4,500 sqft
Building Information
Year Built2018
Stories1
Roof Type105
Garage Spaces8
Land Information
APN6755-0004-0028-000
Lot Number28
SubdivisionStingaree Cove
Land UseResidential
Legal DescriptionABST 65 B FRANKS SUR LOT 28 BLK 4 STINGAREE COVE ADDN
Census Tract723900
Assessed Land Value$75,870
Assessed Improvement Value$484,100
Assessment Year2025
About this property
4 bedroom 3 bath MEZZANINE deck cabin located in the heart of Crystal Beach! 3 Bedrooms and 2 Baths upstairs with an additional bedroom, bathroom, and kitchen on the mezzanine deck. Sleeps 18. Ideal for a second home or investment property. Outdoor bar and lounge area on the mezzanine deck. Grandfathered A zone for flood insurance! Direct beach access in the subdivision means the water is only a short walk away.
Investor Tools
$573,000
Estimated Property Value
$477,417Estimated Mortgage Balance
$95,583Estimated Equity
16% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,588 /month
Positive
Cash Flow Estimate:
$1,196 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$884/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,746
$559,970
2025
$75,870
$484,100
$559,970
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,746
$559,970
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pennymac Loan Services Llc
Conventional
$496,825
No
First
Mar 14, 2024
Apr 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$477,417
$95,583
16%
83%
$2,979/mo
12.4%