Last 24 Hours
$506,000
NAL Estimated Property Value964 Pelican Ln, Crystal Beach, TX, 77650
$516,411 ARV
Off Market
3 Beds
2 Bath
1,591 Sq Ft
Single Family Residence
$401.63 / sqft
Built in 2012Property Lead Type:
Absentee Owner
Highlights
Interior
Bedrooms 3
Bathrooms Full 2Exterior
Lot Size10,001 sqft
Building Information
Year Built2012
Stories1
Garage Spaces1
Land Information
APN4050-0000-0068-000
Lot Number68,69
SubdivisionHoliday Beach
Land UseResidential
Legal DescriptionABST 65 B FRANKS SUR LOTS 68 & 69 HOLIDAY BEACH
Census Tract723900
Assessed Land Value$86,500
Assessed Improvement Value$413,082
Assessment Year2025
About this property
This custom home has been meticulously maintained. Located in the popular Holiday Addition, situated on two lots. This home will transfer fully furnished and has never been used as a vacation rental. Custom cabinets and built-ins through out. Granite counters, stainless appliances and luxury plank vinyl floor are a few of the custom features the new owner will enjoy. Located in the heart of Crystal Beach close to all restaurants, shops, and attractions
Investor Tools
$506,000
Estimated Property Value
$394,773Estimated Mortgage Balance
$111,227Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$516,411
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,834 /month
Positive
Cash Flow Estimate:
$1,278 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$828/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,411
$499,582
2025
$86,500
$413,082
$499,582
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,411
$499,582
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$427,500
No
First
Apr 28, 2022
May 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$394,773
$115,227
22%
78%
$2,564/mo
12.4%