$164,896
NAL Estimated Property Value1012 W Lee St, PHARR, TX, 78577
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDryer, Washer, Electric Water Heater
FlooringTile
Exterior
Lot Size6,752 sqft
Building Information
Year Built1980
Stories1
Roof Type105
Land Information
APNS1100-00-005-0026-00
Lot Number26
SubdivisionSan Patricia Acres - Spa
Land UseResidential
Legal DescriptionSAN PATRICIA ACRES LOT 26 BLK 5
Census Tract021703
Assessed Land Value$51,891
Assessed Improvement Value$113,005
Assessment Year2025
About this property
Great location off the expressway in Pharr. Updated and remodeled home ready to move in and start making memories. This home offers 3 large bedrooms and 2 full baths. Home was updated in 2021 with a new roof, AC units, double pane windows, water heater, outside siding, paint inside and out. Tile throughout the home. All kitchen and laundry appliances convey with the property.
Investor Tools
$164,896
Estimated Property Value
$333,966Estimated Mortgage Balance
$164,896Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,050 /month
Positive
Cash Flow Estimate:
$350 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$269/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,409
$164,896
2025
$51,891
$113,005
$164,896
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,409
$164,896
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Fha
$171,830
Yes
First
Sep 5, 2024
Oct 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$333,966
N/A
0%
203%
$2,062/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,180/mo
$2,062/mo
$-882/mo
8.6%
