$444,000
NAL Estimated Property Value974 Mary Ann, Crystal Beach, TX, 77650
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
Exterior
Lot Size4,238 sqft
Building Information
Year Built2022
Stories1
Roof Type105
Garage Spaces8
Land Information
APN5670-0000-0007-001
Lot Number7
SubdivisionPearl Beach
Land UseResidential
Legal DescriptionABST 65 FRANKS B SUR LOT 7 (7-1) PEARL BEACH ADDN
Census Tract723900
Assessed Land Value$75,000
Assessed Improvement Value$322,240
Assessment Year2025
About this property
New Construction 3/2 with completion date at the end of February 2023. Built in King bed in master bedroom. Walk in closet. Custom Tiled shower and tub. 2nd bedroom has space for a King or Queen Bed. 3rd Bedroom features 2 sets of Queen over Queen bunk beds putting the sleeping capacity for this home at 12!!! Huge open concept living area with big island for seating in the kitchen. Heart of Crystal Beach with direct beach access in the subdivision. This home would make a great second home or investment property!
Investor Tools
$444,000
Estimated Property Value
$922,937Estimated Mortgage Balance
$444,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,994 /month
Positive
Cash Flow Estimate:
$998 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$712/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,319
$397,240
2025
$75,000
$322,240
$397,240
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,319
$397,240
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cardinal Financial Company Lp
Unknown
$463,817
No
First
Jan 20, 2026
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$922,937
N/A
0%
208%
$5,562/mo
