$327,000
NAL Estimated Property Value115 E Acapulco St # 7, SOUTH PADRE ISLAND, TX, 78597
$339,535 ARV
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDryer, Washer, Electric Water Heater
FlooringCarpet, Tile
Exterior
Lot Size1,459 sqft
Building Information
Year Built2006
Stories1
Roof Type114
Land Information
APN67-6463-0000-0070-00
SubdivisionSea Glass Condominium
Land UseResidential
Legal DescriptionUNT 7 SEA GLASS CONDOMINIUM (CONDO DEC VOL 13923 PG1 FILED 6-8-07)
Census Tract012305
Assessed Land Value$52,515
Assessed Improvement Value$262,791
Assessment Year2025
About this property
Very nice unit with great rental history, stainless steel appliances, tile and carpet. Open floor plan and close to restaurants and shopping. Steps to the beach.
Investor Tools
$327,000
Estimated Property Value
$115,279Estimated Mortgage Balance
$211,721Estimated Equity
64% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$339,534
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,962 /month
Positive
Cash Flow Estimate:
$654 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$583/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,362
$315,306
2025
$52,515
$262,791
$315,306
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,362
$315,306
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Lone Star National Bank
Unknown
$133,365
No
First
Jun 5, 2019
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$115,279
$211,721
64%
35%
$800/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,300/mo
$800/mo
+$500/mo
4.8%
