$345,000
NAL Estimated Property Value131 E Saturn Ln # B3, SOUTH PADRE ISLAND, TX, 78597
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDryer, Washer, Electric Water Heater
FlooringTile
Exterior
Exterior FeaturesBalcony
Lot Size1,564 sqft
Building Information
Year Built2005
Stories1
Roof Type114
Land Information
APN67-6439-0020-0030-00
SubdivisionSoleil Condominiums
Land UseResidential
Legal DescriptionUNT B3 SOLEIL CONDOMINIUMS (CONDO DEC V12727 PG177 FILED ON 6/23/06)
Census Tract012305
Assessed Land Value$62,500
Assessed Improvement Value$237,500
Assessment Year2025
About this property
See this beautiful 2/2 poolside condo with a spacious living area, custom kitchen cabinets, and high ceilings. The condo is minutes away from the beach, with beach access across the street. HOA fees are 1200 per quarter, including building insurance pool grounds reserves and trash.
Investor Tools
$345,000
Estimated Property Value
$258,873Estimated Mortgage Balance
$86,127Estimated Equity
24% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,250 /month
Positive
Cash Flow Estimate:
$750 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$569/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,102
$300,000
2025
$62,500
$237,500
$300,000
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,102
$300,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Newrez Llc
Unknown
$260,000
No
First
Jan 30, 2026
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$258,873
$86,127
24%
75%
$1,559/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,300/mo
$1,559/mo
$-259/mo
4.5%
