$265,000
401 Island Avenue, Port Isabel, TX, 78578
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size1,477 sqft
Building Information
Year Built1985
Stories1
Land Information
APN47-6000-0080-0601-00
SubdivisionOyster Cove Condos 1
Land UseResidential
Legal DescriptionOYSTER COVE CONDOS I UNIT 60-A BLDG H & BOAT SLIP #60, 1.90015% INT IN COM AREA
Census Tract012304
Assessed Land Value$41,857
Assessed Improvement Value$135,157
Assessment Year2025
Investor Tools
$88,134Estimated Mortgage Balance
$94,866Estimated Equity
51% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,590 /month
Positive
Cash Flow Estimate:
$530 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$346/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,240
$145,354
2025
$41,857
$135,157
$177,014
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,240
$145,354
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Citizens Bank Na
Conventional
$99,000
No
First
Feb 5, 2021
Mar 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$88,134
$94,866
51%
48%
$594/mo
