$473,000
NAL Estimated Property Value100 W Harbor 5-1, SOUTH PADRE ISLAND, TX, 78597
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesDryer, Washer
FlooringTile
Exterior
Exterior FeaturesBalcony
Lot Size6,408 sqft
Building Information
Year Built2006
Stories1
Roof Type114
Garage Spaces2
Land Information
APN67-6428-0050-0010-00
SubdivisionTortuga Bay Condominium Regime
Land UseResidential
Legal DescriptionUNT 1 BLD 5 TORTUGA BAY CONDOMINIUM REGIME PLUS 4.29 % INT IN COM AREA (AMEND CONDO DEC V.16177 PG 205 FILED 7/17/09)
Census Tract012305
Assessed Land Value$195,473
Assessed Improvement Value$236,521
Assessment Year2025
About this property
Luxury bayfront condo with a 2 car garage and gated security! 3/2 design with spectacular bay/bridge views from the kitchen, living/dining rooms and master bedroom. Granite counters, upgraded stainless appliances & fully furnished with 65in HDTV. Unit in desireable location for EZ access from patio to pool, hot tub and boat slips. Short walking distance to beach access, shopping and restaurants! A water enthusiast's dream home - Motivated seller! Possible owner financing or lease purchase!!
Investor Tools
$473,000
Estimated Property Value
$0Estimated Mortgage Balance
$473,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,838 /month
Positive
Cash Flow Estimate:
$946 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$809/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,346
$431,994
2025
$195,473
$236,521
$431,994
No
Tax History
Year
Tax Paid
Assessed Value
2025
$7,346
$431,994
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$473,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,680/mo
N/A
+$1,680/mo
4.3%
