$237,000
NAL Estimated Property Value77 SANTA ISABEL K 6, LAGUNA VISTA, TX, 78578
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDryer, Washer
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
Experience coastal living at its finest in this charming 2 bedroom / 2 bath bay front condo. Enjoy your large private balcony, the perfect spot for morning coffee or sunset cocktails. Amenities include a large pool, hot tub, common boat slip. Great for investors, families or retirees. This is not a ground floor unit.
Investor Tools
$237,000
Estimated Property Value
$117,112Estimated Mortgage Balance
$119,888Estimated 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
$117,112
$119,888
50%
49%
$783/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$893/mo
$783/mo
+$110/mo
4.5%
