Last 24 Hours
$150,000
NAL Estimated Property Value1034 SAN PEDRO, BROWNSVILLE, TX, 78520
$195,000 ARV
Off Market
4 Beds
2 Bath
1,428 Sq Ft
$87.53 / sqft
Built in 1977Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
Bedrooms 4
Bathrooms Full 2
Garage Available
CoolingAppliancesElectric Water Heater
Exterior
Lot Size5,998 sqft
Building Information
Year Built1977
Stories1
Roof Type105
Garage Spaces1
Land Information
APN05-0510-0020-0170-00
Lot Number17
SubdivisionMorningside Estates Subdivision
Land UseResidential
Legal DescriptionMORNINGSIDE ESTATES SUBDIVISION SEC I SECTION ONE-AMENDED LOT 17 BLK 2
Census Tract013305
Assessed Land Value$47,400
Assessed Improvement Value$62,944
Assessment Year2025
About this property
INVESTOR, INVESTOR, INVESTOR ALERT !!!
Investor Tools
$150,000
Estimated Property Value
$101,552Estimated Mortgage Balance
$48,448Estimated Equity
32% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$195,000
Rent-to-Value Ratio: 0.72%
Rent Estimate
$900 /month
Positive
Cash Flow Estimate:
$300 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$253/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,287
$110,344
2025
$47,400
$62,944
$110,344
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,287
$110,344
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Das Acquisition
Conventional
$104,500
No
First
Sep 27, 2024
Oct 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$101,552
$48,448
32%
68%
$627/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,156/mo
$627/mo
+$529/mo
9.2%
12.4%