$322,000
NAL Estimated Property Value2000 Gulf Blvd # 508, SOUTH PADRE ISLAND, TX, 78597
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
Exterior
Lot Size836 sqft
Building Information
Year Built1977
Stories1
Roof Type114
Land Information
APN67-0200-0000-5080-00
Lot Number1,4
SubdivisionAquarius Condominiums
Land UseResidential
Legal DescriptionUNT 508 AQUARIUS CONDOMINIUMS PLUS 1.35 % INT IN COM AREA (PBEACH SEC II LOT 1-4 BLK 12, DEC 4-749, 06/14/1974)
Census Tract012305
Assessed Land Value$55,548
Assessed Improvement Value$218,341
Assessment Year2025
About this property
See this 2/1 newly renovated beachfront condo and enjoy Sunsets and fireworks from the bayside balcony. Aquarius is a gated complex with two community rooms, a laundromat, exercise room, pool with hot tub, sauna, BBQ pits, picnic area, and a 24-hour front desk with onsite management. Come show this unit while it is still available. HOA includes $550 Monthly includes insurance, water, cable, trash, & ground maintenance. $240 annually for WIFI & wristbands.
Investor Tools
$322,000
Estimated Property Value
$211,151Estimated Mortgage Balance
$110,849Estimated Equity
34% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,094 /month
Positive
Cash Flow Estimate:
$698 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$522/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,658
$273,889
2025
$55,548
$218,341
$273,889
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,658
$273,889
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cornerstone First Mortgage Inc
Conventional
$229,500
No
First
Jan 31, 2022
Mar 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$211,151
$110,849
34%
66%
$1,376/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,300/mo
$1,376/mo
$-76/mo
4.8%
