$982,960
NAL Estimated Property Value112 W Sunny Isle St, SOUTH PADRE ISLAND, TX, 78597
Off Market
Highlights
Interior
Exterior
Lot Size5,001 sqft
Building Information
Year Built2021
Stories1
Roof Type114
Garage Spaces7
Land Information
APN67-8000-0070-0290-00
Lot Number29
SubdivisionSunny Isle Subdivision
Land UseReal Property Single Family
Legal DescriptionLOT 29 BLK 7 SUNNY ISLE SUBDIVISION
Census Tract012305
Assessed Land Value$158,000
Assessed Improvement Value$824,960
Assessment Year2025
About this property
Nice lot located behind Chaos Night Club. Can be used for condo, home.
Investor Tools
$982,960
Estimated Property Value
$593,888Estimated Mortgage Balance
$389,072Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,898 /month
Positive
Cash Flow Estimate:
$1,966 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,618/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$14,496
$982,960
2025
$158,000
$824,960
$982,960
No
Tax History
Year
Tax Paid
Assessed Value
2025
$14,496
$982,960
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Timothy S Peace
Seller Carryback / Seller Financing / Seller Take-Back
$600,000
No
First
Sep 25, 2025
Oct 2028
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$593,888
$389,072
39%
60%
$3,598/mo
