$313,000
NAL Estimated Property Value102 E MARLIN ST., SOUTH PADRE ISLAND, TX, 78597
Off Market
Property Lead Type:
Absentee OwnerHigh EquityMove-In Ready
Highlights
Interior
Exterior
Lot Size958 sqft
Building Information
Year Built2013
Stories1
Roof Type114
Land Information
APN67-6512-0000-0010-00
SubdivisionStar Beachside Condominiums
Land UseResidential
Legal DescriptionUNT 1 STAR BEACHSIDE CONDOMINIUMS PLUS 3.66 % INT IN COM AREA (2014 CONDO DEC VOL 19876 PG 262 FILED 12/30/2013)
Census Tract012305
Assessed Land Value$34,476
Assessed Improvement Value$265,744
Assessment Year2025
About this property
Cute 2 bedroom 2 bath condo located just steps from the entertainment district and steps from the beach! Tile throughout, Granite countertops & Stainless steel appliances. A/C was replaced in 2023. Short Term Rentals are permitted making this a fantastic turnkey investment!
Investor Tools
$313,000
Estimated Property Value
$70,442Estimated Mortgage Balance
$242,558Estimated Equity
77% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
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
$556/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,105
$300,220
2025
$34,476
$265,744
$300,220
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,105
$300,220
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Lone Star National Bank
Unknown
$78,186
No
First
Feb 3, 2021
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$70,442
$242,558
77%
23%
$469/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,300/mo
$469/mo
+$831/mo
5.0%
