$313,000
NAL Estimated Property Value102 E Marlin St # 2, SOUTH PADRE ISLAND, TX, 78597
$322,403 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesElectric Water Heater
FlooringTile
Exterior
Lot Size932 sqft
Building Information
Year Built2013
Stories1
Roof Type114
Land Information
APN67-6512-0000-0020-00
SubdivisionStar Beachside Condominiums
Land UseResidential
Legal DescriptionUNT 2 STAR BEACHSIDE CONDOMINIUMS PLUS 3.57 % INT IN COM AREA (2014 CONDO DEC VOL 19876 PG 262 FILED 12/30/2013)
Census Tract012305
Assessed Land Value$33,628
Assessed Improvement Value$258,942
Assessment Year2025
About this property
PRICE REDUCED TO SELL!! Like new 2BR/2BA Condo, ground floor, sold unfurnished. Granite countertops in Kitchen and Baths. Ceramic tile flooring throughout. All Kitchen appliances including refrigerator, standard stove, microwave. Security system. Poolside location with covered patio. Complex amenities include: courtyard with outdoor pool, hot tub, BBQ area, and assigned parking. Close to the Island Entertainment District. Possible Bank/Owner financing. Must see!!
Investor Tools
$313,000
Estimated Property Value
$0Estimated Mortgage Balance
$313,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$322,403
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,878 /month
Positive
Cash Flow Estimate:
$626 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$545/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,975
$292,570
2025
$33,628
$258,942
$292,570
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,975
$292,570
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$313,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,300/mo
N/A
+$1,300/mo
5.0%
