$268,000
NAL Estimated Property Value5 Windward Dr, PORT ISABEL, TX, 78578
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityCash BuyersMove-In Ready
Highlights
Interior
AppliancesDryer, Washer, Electric Water Heater
FlooringLaminate, Tile
Exterior
Exterior FeaturesBalcony
Lot Size2,980 sqft
Building Information
Year Built1981
Stories2
Roof Type114
Land Information
APN47-6700-0900-2015-00
Lot Number5,B
SubdivisionPort-O-Call Estates
Land UseResidential
Legal DescriptionPORT ISABEL - PORT-O-CALL ESTATES AMENDED LOT B-5 BLK 90
Census Tract012304
Assessed Land Value$81,386
Assessed Improvement Value$137,800
Assessment Year2025
About this property
This newly remodeled fishing cottage features a boat dock with a boat lift. The 2 story unit is unfurnished and features the bottom floor with a kitchen and access to your boat dock with spiral staircase to your bedroom with a nicely remodeled shower, bar; washer/dryer and a balcony on both sides of the room.
Investor Tools
$268,000
Estimated Property Value
$0Estimated Mortgage Balance
$268,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,608 /month
Positive
Cash Flow Estimate:
$536 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$519/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,885
$219,186
2025
$81,386
$137,800
$219,186
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,885
$219,186
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$268,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$702/mo
N/A
+$702/mo
3.1%
