$545,000
53 Harbor Town Unit B11, Laguna Vista, TX, 78578
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh EquityCash Buyers
Highlights
Interior
Exterior
Lot Size1,464 sqft
Building Information
Year Built2004
Stories2
Roof Type105
Garage Spaces2
Land Information
APN72-4610-0010-0110-00
Lot NumberB11
SubdivisionSpi Golf Community Parcel 7
Land UseResidential
Legal DescriptionSPI GOLF COMMUNITY PARCEL 7 BLK 1 LOT B11 (CAB 1 SLOT 2233-AB CCMR)
Census Tract012301
Assessed Land Value$60,000
Assessed Improvement Value$377,249
Assessment Year2025
Investor Tools
$0Estimated Mortgage Balance
$437,249Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,270 /month
Positive
Cash Flow Estimate:
$1,090 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$872/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,275
$437,249
2025
$60,000
$377,249
$437,249
No
Tax History
Year
Tax Paid
Assessed Value
2025
$8,275
$437,249
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$437,249
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,370/mo
N/A
+$1,370/mo
3.8%
