$192,000
NAL Estimated Property Value1022 E Madison Ave, HARLINGEN, TX, 78550
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesElectric Water Heater
FlooringTile
Exterior
Lot Size14,000 sqft
Building Information
Year Built1960
Stories1
Roof Type105
Garage Spaces1
Land Information
APN24-1050-0020-0051-00
Lot Number5,6
SubdivisionTaylor Subdivision
Land UseResidential
Legal DescriptionHARLINGEN- TAYLOR LOT 5 & 6 BLK 2
Census Tract010900
Assessed Land Value$90,300
Assessed Improvement Value$108,619
Assessment Year2025
About this property
COME SEE, LOOKING GOOD NEWLY RENOVATED!!! 3 Bedroom 2 bath new granite counters in kitchen and bathrooms, fresh paint thru out, new interior lighting, new front door, auto-garage door, complete renovation on the 2nd bathroom.
Investor Tools
$192,000
Estimated Property Value
$21,081Estimated Mortgage Balance
$170,919Estimated Equity
89% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,152 /month
Positive
Cash Flow Estimate:
$384 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$212/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,589
$148,561
2025
$90,300
$108,619
$198,919
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,589
$148,561
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Luis H Orozco
Purchase Money Mortgage
$25,000
No
First
Jul 11, 2018
Oct 2024
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$21,081
$170,919
89%
11%
$150/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,180/mo
$150/mo
+$1,030/mo
7.4%
