$237,000
NAL Estimated Property Value77 SANTA ISABEL BLVD. O-6, LAGUNA VISTA, TX, 78578
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDryer, Washer, Electric Water Heater
FlooringLaminate, Tile
Exterior
Exterior FeaturesBalcony
Lot Size2,574 sqft
Building Information
Year Built1985
Stories1
Roof Type114
Land Information
APN72-1500-0406-0000-00
SubdivisionBridgeview Condominiums
Land UseResidential
Legal DescriptionBRIDGEVIEW RESIDENTIAL CONDOMINIUM UNIT D-6
Census Tract012301
Assessed Land Value$14,812
Assessed Improvement Value$167,325
Assessment Year2025
About this property
Beautiful 2 bed, 2 bath partially furnished condo located in the Bridgeview gated community in Laguna Vista. The kitchen features all stainless-steel appliances and quartz countertops. The Bridgeview complex is situated on the bay with direct access to the water. Located only 15 minutes from South Padre Island and close proximity to the golf course and park. The community also offers fish cleaning station, shared boat slips, kayak storage, heated pool, and storage units available to rent. Schedule your showing today!
Investor Tools
$237,000
Estimated Property Value
$117,343Estimated Mortgage Balance
$119,657Estimated Equity
50% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,422 /month
Positive
Cash Flow Estimate:
$474 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$386/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,447
$182,137
2025
$14,812
$167,325
$182,137
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,447
$182,137
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bank Of America Na
Conventional
$130,500
No
First
Jan 21, 2021
Feb 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$117,343
$119,657
50%
50%
$783/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$893/mo
$783/mo
+$110/mo
4.5%
