$451,000
NAL Estimated Property Value979 Seagull Ln, Crystal Beach, TX, 77650
$452,730 ARV
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesElectric Oven, Oven, Microwave, Electric Cooktop, Electric Range, Free-Standing Range, Dishwasher, Dryer, Refrigerator, Washer
FlooringVinyl
Exterior
Exterior FeaturesBalcony
Lot Size5,001 sqft
Building Information
Year Built2021
Stories1
Roof Type105
Garage Spaces7
Land Information
APN4050-0000-0136-000
Lot Number136
SubdivisionHoliday Beach
Land UseResidential
Legal DescriptionABST 65 B FRANKS SUR LOT 136 HOLIDAY BEACH
Census Tract723900
Assessed Land Value$43,250
Assessed Improvement Value$400,510
Assessment Year2025
About this property
This meticulously decorated beach house sleeps 10, and is ready for use as a second home or vacation property! Fully turnkey, this property conveys furnished. Located in the Holiday Beach neighborhood, this beachside house offers drive-on, in-neighborhood beach access just 2 minutes away.
Investor Tools
$451,000
Estimated Property Value
$374,294Estimated Mortgage Balance
$76,706Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$452,730
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,706 /month
Positive
Cash Flow Estimate:
$902 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$791/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,237
$443,760
2025
$43,250
$400,510
$443,760
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,237
$443,760
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Crosscountry Mortgage Llc
Conventional
$387,000
No
First
Jul 16, 2024
Aug 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$374,294
$97,706
20%
83%
$2,321/mo
