1041 N Monkhouse Dr
Crystal Beach, TX 77650
List Price
$325,000
Initial Investment
$88,563Purchase Price
$325,000
Down Payment
25%
Rent
$2,960
Total Return
$145,594
Annualized Return
22.7%
Cap Rate
6.9%
Gross Yield
10.9%
Cash Flow
$3,568
Appreciation
6.8%
Reset to DefaultEdit Assumptions
Features
Occupancy
Unspecified
Lease Start
-
Lease End
-
Lot Size
21,745
HOA
None
Flood Risk
High Risk - Zone AE
Beautiful Bayside Beach House in Crystal Beach Texas. This home features plenty of room on either side as it sits on three lots- all included on this Beautiful property. Recent updates include bathroom shower, Roof, HVAC and fresh paint. This is a great weekend get-away or year round living! Beach life can offer you an opportunity to connect with nature, relax and listen to the waves and enjoy the calmness. Home is set on a beach access road at barrel 70 on the Crystal Beach map. One car garage with extra space for shop and or storage. Outdoor shower and lots of entertainment space under and around the property. You’re sure to love this little Gem on the Texas coast.
House sits on lots 2325 and 27. Lot 23 has 430 amp service RV hook up water and septic.
See more in Analysis
Ariana White
EXP Realty, LLC
TX Agent License #714146
Annual Financial Highlights
Expected Rent
$33,744Expenses
-$6,657Property Taxes
-$5,850Loan Payments
-$17,669Net Cash Flow
$3,568See more in Financials
Property Characteristics
Buyer's Agent
An experienced local, licensed real estate broker/agent will represent you in this transaction. They will negotiate on your behalf, from your first offer through closing.
- You can contact your Agent with questions even before making an offer.
- A professional home inspection will be conducted prior to closing.  This inspection, paid for by Roofstock, will be conducted by a Roofstock-affiliated vendor.  As soon as the report is ready, your Agent will discuss the findings with you and help with any next steps.
Property Management
Why choose?
From repairs and maintenance to communicating with tenants, our preferred property management teams protect your assets and keep things running smoothly.
Similar Listings
Listing Courtesy of:Cindy Boutwell
Agent License 0486236
Boutwell Properties LLC
Agent License 0486236
Boutwell Properties LLC
Certified Agent Brokerage:Ariana White
EXP Realty, LLC
TX Brokerage License 603392
EXP Realty, LLC
TX Brokerage License 603392
SourceHouston Association of REALTORS®
MLS #4295138
Last Updated: 08/14/2025 13:08
MLS #4295138
Last Updated: 08/14/2025 13:08