$500,000
NAL Estimated Property Value951 Gulf Shores Drive, Crystal Beach, TX, 77650
Off Market
Highlights
Interior
Exterior
Lot Size5,001 sqft
Building Information
Year Built2020
Stories1
Roof Type105
Garage Spaces10
Land Information
APN3755-0007-0003-000
Lot Number3
SubdivisionGulf Shores 1
Land UseResidential
Legal DescriptionABST 179 J SHAW SUR LOT 3 BLK 7 GULF SHORES SEC 1
Census Tract723900
Assessed Land Value$25,200
Assessed Improvement Value$447,810
Assessment Year2025
About this property
NICE INEXPENSIVE BEACH-SIDE LOT WITH DISTANT VIEWS OF THE GULF. EASY BEACH ACCESS, FEMA INSURABLE, RV'S OK. THIS LOT IS CENTRALLY LOCATED IN CRYSTAL BEACH. TWO ADDITIONAL ADJOINING LOTS AVAILABLE IF MORE ROOM IS NEEDED FOR ADDITIONAL COST.
Investor Tools
$500,000
Estimated Property Value
$1,154,604Estimated Mortgage Balance
$500,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,000 /month
Positive
Cash Flow Estimate:
$1,000 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$769/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,724
$473,010
2025
$25,200
$447,810
$473,010
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,724
$473,010
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First United Bank & Trust Co
Commercial
$593,906
No
First
Mar 21, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,154,604
N/A
0%
231%
$7,069/mo
