$527,000
NAL Estimated Property Value4300 Gulf Blvd Apt 103, SOUTH PADRE ISLAND, TX, 78597
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
Exterior
Lot Size967 sqft
Building Information
Year Built1982
Stories1
Roof Type114
Land Information
APN67-7580-0010-0103-00
Lot Number3,5,S
SubdivisionSea Breeze 1 Condominiums
Land UseResidential
Legal DescriptionSO PADRE IS - SEA BREEZE I UNIT 103 PADRE BCH-VIII LOTS 3-5 BLK 120, 3.27866% INT IN COM AREA
Census Tract012305
Assessed Land Value$64,395
Assessed Improvement Value$387,788
Assessment Year2025
About this property
Step into luxury with this stunning ground floor modernized condo boasting 2 spacious bedrooms and 2 baths. Recently updated and tastefully furnished, it offers breathtaking panoramic views of the Gulf of Mexico. Need extra space? Enjoy the versatile bonus room, currently serving as a 3rd bedroom. Dive into resort-style living with premium amenities including in-house management, a heated pool, and a relaxing hot tub. Don't miss out - Unit 105 next door is also available for viewing, doubling the opportunity
Investor Tools
$527,000
Estimated Property Value
$399,678Estimated Mortgage Balance
$127,322Estimated Equity
24% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,510 /month
Positive
Cash Flow Estimate:
$1,170 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$860/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,690
$452,183
2025
$64,395
$387,788
$452,183
No
Tax History
Year
Tax Paid
Assessed Value
2025
$7,690
$452,183
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Plainscapital Bank
Unknown
$405,000
No
First
Jul 31, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$399,678
$127,322
24%
76%
$2,429/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,300/mo
$2,429/mo
$-1,129/mo
3.0%
