$365,000
NAL Estimated Property Value1006 W Scallop 1006, Port Isabel, TX, 78578
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Dryer, Refrigerator, Microwave, Oven, Range, Cooktop, Washer
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size2,191 sqft
Building Information
Year Built1987
Stories2
Roof Type105
Land Information
APN96-8010-0000-0060-00
Lot Number6
SubdivisionOutdoor Resorts Ph 1v-C Seacottage
Land UseResidential
Legal DescriptionABST 265 - OUTDOOR RESORTS/SO PADR E PHASE IV-C SEACOTTAGES LOT 6
Census Tract012305
Assessed Land Value$142,310
Assessed Improvement Value$125,690
Assessment Year2025
About this property
Cozy Remodeled Sea Cottage - Waterfront Living is move-in ready! This coastal retreat offers both style and function. Enjoy easy access with a cargo lift, and take full advantage of the private boat dock with lift-perfect for weekend getaways or daily adventures on the water. Upstairs, you'll find ample open space ideal for entertaining or relaxing with loved ones. Downstairs, the Captain's Quarters provide a private retreat or flexible guest space. Nestled right on the water, this is your chance to own a slice of paradise!
Investor Tools
$365,000
Estimated Property Value
$265,246Estimated Mortgage Balance
$99,754Estimated Equity
27% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,370 /month
Positive
Cash Flow Estimate:
$790 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$609/month
$354/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,483
$268,000
2025
$142,310
$125,690
$268,000
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,483
$268,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Highlands Residential Mortgage Ltd
Conventional
$270,000
No
First
May 27, 2025
Jun 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$265,246
$99,754
27%
73%
$1,619/mo
