Last 24 Hours
$353,000
NAL Estimated Property Value121 E SATURN, SOUTH PADRE ISLAND, TX, 78597
Off Market
2 Beds
2 Bath
1,119 Sq Ft
$169.79 / sqft
Built in 2005Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 2
Bathrooms Full 2AppliancesElectric Water Heater
FlooringTile
Exterior
Private PoolExterior FeaturesBalcony
Lot Size1,564 sqft
Building Information
Year Built2005
Stories1
Roof Type114
Land Information
APN67-6496-0000-0030-00
SubdivisionSoleil Del Mar Condominiums
Land UseResidential
Legal DescriptionUNT A3 SOLEIL DEL MAR CONDOMINIUMS (CONDO DEC V12771 PG48 FILED 7/6/06)
Census Tract012305
Assessed Land Value$56,250
Assessed Improvement Value$296,636
Assessment Year2025
About this property
BEAUTIFUL CONDO READY FOR RENTALS
Investor Tools
$353,000
Estimated Property Value
$218,564Estimated Mortgage Balance
$134,436Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,118 /month
Positive
Cash Flow Estimate:
$706 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$647/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,001
$352,886
2025
$56,250
$296,636
$352,886
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,001
$352,886
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Thrive Mortgage Llc
Conventional
$236,250
No
First
Apr 14, 2022
May 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$218,564
$134,436
38%
62%
$1,417/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,300/mo
$1,417/mo
$-117/mo
4.4%
12.4%