Feedback ..read more
Jeanne from Miami, FL
Go Back
  Go
Property Data for:  6201 Padre Boulevard Unit 302, South Padre Island TX, 78597
SFH   For sale  change
3bd | 3ba | 1,270sf
Ask Price:  $167,900 $132/sf
Est Value: $499,000 $393/sf
Discount: 66.35%
Est Rent: $2,750/mo
Cash Flow: $671/mo
Cash/Cash Return: 17.45%
FE-Score
959
Today
Contact
Provided by:
oodle.com
Annual Property Operating Data
Investment Information
Purchase Price $
Closing Costs %
Downpayment %
Loan Amount  
Extra Loan Fees %
Property Rehab Costs $
Total Amount Invested  
Financing Terms
Loan Interest Rate %  
Annual Loan Payment yrs
Tax Situation
Building Value %
Tax bracket %
Appreciation
Appreciation rate %
Effective Rate of Return  
Annual Property Operating Data
Gross Scheduled Income /mo
Vacancy %
Other Income /mo
Effective Scheduled Income  
Expenses    
Taxes % 6310
Insurance % 1746
Association Dues (HOA) /mo
Maintenance % 1905
Management %
Total Operating Expenses  
Net Operating Income  
Returns on Investment
Before Tax (Year 1)    
Cash Flow  
Cash on Cash Return  
After Tax (Year 1)    
Cash Flow  
Cash on Cash Return  
Comparables Map
Active Comparables - Estimated Value $499,000 (range: $399,000 - $899,000)
# Price Type/beds/bath/sqft Address Last seen
1   $499,000   SFH 3 br/3.5 ba 2,710 sqft  114 Bay Harbor, South Padre Island TX, 78597  3/7/2018
2   $899,000   SFH 3 br/3.5 ba 3,274 sqft  132 E Saturn, South Padre Island TX, 78597  3/7/2018
3   $399,000   SFH 3 br/2.5 ba 2,784 sqft  123 E Huisache, South Padre Island TX, 78597  3/7/2018
4   $470,000   SFH 3 br/3 ba   5703 A Circe Cir Single-Family Home, South Padre Island TX, 78597  5/18/2018
5   $569,000   SFH 3 br/   117 E Bahama St, South Padre Island TX, 78597  5/18/2018
Rent Comparables - Estimated Rent $2,750 (range: $1,475 - $4,000)
# Rent Type/beds/bath/sqft Address Last seen
1   $4,000   SFH 3 br/3.5 ba   218 Kings Court, South Padre Island TX, 78597  2/5/2018
2   $3,950   SFH 3 br/3 ba   4312 Gulf Blvd, South Padre Island, TX, South Padre Island TX, 78597  5/28/2017
3   $2,300   SFH 3 br/   200 W. Mezquite South Padre Island TX, South Padre Island TX, 78597  1/8/2018
4   $1,800   SFH 3 br/3 ba   5703 A Circe Cir Single-Family Home, South Padre Island TX, 78597  5/18/2018
5   $1,475   SFH 3 br/2 ba   114 Constellation Drive, South Padre Island TX, 78597  11/25/2017
6   $2,500   SFH 3 br/   117 E Bahama St, South Padre Island TX, 78597  5/18/2018
7   $3,500   SFH 3 br/ 2,300 sqft  Palmetto at Padre South Padre Island TX, South Padre Island TX, 78597  7/28/2017
8   $3,000   SFH 3 br/3 ba 1,850 sqft  310a Padre Boulevard, South Padre Island TX, 78597  5/18/2018