$223,000
NAL Estimated Property Value396 SAND DOLLAR DR., PORT ISABEL, TX, 78578
$280,586 ARV
Off Market
Property Lead Type:
BankruptcyAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesElectric Water Heater
FlooringTile
Building Information
Year Built1985
Stories1
Land Information
APN96-8005-0000-3960-00
Lot Number396
SubdivisionOutdoor Resorts/So Padre
Land UseResidential
Legal DescriptionOUTDOOR RESORTS/SO PADRE RV SITES LOT 396 PH II
Census Tract012305
Assessed Land Value$82,500
Assessed Improvement Value$12,323
Assessment Year2025
About this property
This could be your home or the perfect home away from home! This fully furnished, move-in ready property is located in the gated community of Long Island Village, offering a wide range of amenities. Currently operating as a successful short-term rental, it presents an excellent opportunity for investors seeking consistent income potential while still enjoying personal use. Ideally situated near the beach, SpaceX, and LNG facilities, this property is perfect for those looking to relax, relocate, or invest in a growing coastal area.
Investor Tools
$223,000
Estimated Property Value
$35,741Estimated Mortgage Balance
$187,259Estimated Equity
83% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$280,586
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,338 /month
Positive
Cash Flow Estimate:
$446 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$255/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,940
$94,823
2025
$82,500
$12,323
$94,823
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,940
$94,823
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Alonzo Tamez Etal
Unknown
$45,000
No
First
Jul 15, 2016
Jul 2026
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$35,741
$187,259
83%
16%
$270/mo
