Last 24 Hours
$265,000
NAL Estimated Property Value986 Mary Ann, Crystal Beach, TX, 77650
Off Market
Highlights
Interior
Bedrooms —
Bathrooms —
Garage AvailableExterior
Lot Size4,238 sqft
Building Information
Garage Spaces5
Land Information
APN5670-0000-0004-000
Lot Number4
SubdivisionPearl Beach
Land UseResidential
Legal DescriptionABST 65 PAGE 7 LOT 4 PEARL BEACH ADDN
Census Tract723900
Assessed Land Value$75,000
Assessed Improvement Value$7,680
Assessment Year2025
About this property
THIS IS A GREAT PLACE TO BUILD YOUR DREAM BEACH HOME OR WEEKEND GETAWAY. LESS THAN AN HOUR AWAY FROM HOUSTON HOBBY AIRPORT. LOCATED CONVENIENTLY NEAR COMMUNITY ATTRACTIONS, WATER SLIDE, FISHING, LOCAL SHOPS AND RESTAURANTS. NEW CONSTRUCTION GOING UP ALL AROUND. YOU DON'T WANT TO MISS OUT ON THIS PRIME PROPERTY!
Investor Tools
$265,000
Estimated Property Value
$48,362Estimated Mortgage Balance
$216,638Estimated Equity
81% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,590 /month
Positive
Cash Flow Estimate:
$530 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$149/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$459
$40,651
2025
$75,000
$7,680
$82,680
No
Tax History
Year
Tax Paid
Assessed Value
2024
$459
$40,651
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First State Bank
Commercial
$55,000
No
First
Mar 17, 2020
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$48,362
$216,638
81%
18%
$330/mo
12.4%