$631,000
NAL Estimated Property Value965 Sue Drive, Crystal Beach, TX, 77650
$638,255 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Microwave, Free-Standing Range
FlooringTile, Vinyl
Exterior
Lot Size14,026 sqft
Building Information
Year Built2011
Stories1
Roof Type105
Garage Spaces10
Land Information
APN6285-0000-0098-000
Lot Number97,98
SubdivisionSandy Shores
Land UseResidential
Legal DescriptionABST 65 B FRANKS SUR LOTS 97 & 98 (98-0) SANDY SHORES
Census Tract723900
Assessed Land Value$121,340
Assessed Improvement Value$509,660
Assessment Year2025
Investor Tools
$631,000
Estimated Property Value
$274,317Estimated Mortgage Balance
$356,683Estimated Equity
56% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$638,255
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,786 /month
Positive
Cash Flow Estimate:
$1,262 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,077/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,764
$631,000
2025
$121,340
$509,660
$631,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,764
$631,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guild Mortgage Co
Conventional
$306,900
No
First
Nov 19, 2020
Dec 2035
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$274,317
$356,683
56%
43%
$1,841/mo
