$332,000
NAL Estimated Property Value120 E CAMPECHE ST. 4, SOUTH PADRE ISLAND, TX, 78597
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDryer, Washer, Electric Water Heater
FlooringTile
Exterior
Lot Size1,564 sqft
Building Information
Year Built2005
Stories1
Roof Type114
Land Information
APN67-6715-0010-0040-00
SubdivisionMar Y Sol Ii Condominiums
Land UseResidential
Legal DescriptionUNT 4 BLD A MAR Y SOL II CONDOMINIUMS, 12.5% INT IN COM AREA
Census Tract012305
Assessed Land Value$56,250
Assessed Improvement Value$270,812
Assessment Year2025
About this property
Very nice 2nd-floor Condo overlooking the pool, 2 Bedroom/2 Bath sold furnished. Kitchen tile counter; Tile flooring throughout; Stacker Washer/Dryer; and assigned No. 4 two-car tandem parking space. HOA Fee includes: common area maintenance of grounds, parking, pool; pest; trash; and exterior building insurance. Cable TV/internet and water/sewer NOT included. Short walk to the beach. Agent showings restricted to Monday thru Saturday from 9:00AM to 6:00PM-NO AGENT SHOWINGS ON SUNDAY-OWNER OCCUPIED.
Investor Tools
$332,000
Estimated Property Value
$214,089Estimated Mortgage Balance
$117,911Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,992 /month
Positive
Cash Flow Estimate:
$664 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$602/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,562
$327,062
2025
$56,250
$270,812
$327,062
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,562
$327,062
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Directions Equity Llc
Conventional
$234,000
No
First
Oct 22, 2021
Nov 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$214,089
$117,911
35%
64%
$1,403/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,300/mo
$1,403/mo
$-103/mo
4.7%
