$364,000
NAL Estimated Property Value972 Clara St, Crystal Beach, TX, 77650
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
Exterior
Lot Size4,238 sqft
Building Information
Year Built2011
Stories1
Roof Type105
Garage Spaces5
Land Information
APN5670-0000-0072-000
Lot Number72
SubdivisionPearl Beach
Land UseResidential
Legal DescriptionABST 65 LOT 72 PEARL BEACH ADDN
Census Tract723900
Assessed Land Value$75,000
Assessed Improvement Value$257,360
Assessment Year2025
About this property
Beautiful 2 Bedroom 2 bath beach house conveniently located right in the heart of Crystal Beach. Situated on 2 lots with 2 Queen size beds in each room, this home has plenty of space to accommodate guests. Direct beach access in the subdivision means you are only a short walk or golf cart ride from the beach. Minutes away from all restaurants, nightlife, and shops. Adjacent lot next door can also be purchased for an additional 50k
Investor Tools
$364,000
Estimated Property Value
$267,308Estimated Mortgage Balance
$96,692Estimated Equity
28% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,394 /month
Positive
Cash Flow Estimate:
$798 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$617/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,583
$332,360
2025
$75,000
$257,360
$332,360
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,583
$332,360
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amres Corporation
Conventional
$290,000
No
First
Mar 14, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$267,308
$106,692
28%
73%
$1,739/mo
