Last 24 Hours
$419,000
NAL Estimated Property Value1037 Cumulus Dr, BROWNSVILLE, TX, 78526
Off Market
4 Beds
3 Bath
3,187 Sq Ft
$45.5 / sqft
Built in 2005Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 4
Bathrooms Full 3
Garage Available
Heating Central
CoolingAppliancesElectric Water Heater
FlooringCarpet, Tile
Exterior
Lot Size8,006 sqft
Building Information
Year Built2005
Stories2
Roof Type105
Garage Spaces2
Land Information
APN79-1950-0030-0260-00
Lot Number26
SubdivisionBrookhaven Subdivision
Land UseResidential
Legal DescriptionBROOKHAVEN SUBDIVISION BLK 3 LOT 26 (CAB 1 SLOT 2275-A CCMR)
Census Tract014502
Assessed Land Value$68,055
Assessed Improvement Value$190,014
Assessment Year2025
About this property
At just under 3,200 sq.feet, this traditional style home is spacious, with an open floor plan and a large backyard. There are four bedrooms, three full bathrooms and an upstairs bonus landing area. The master suite is large, with an additional nook and generous walk-in closet. The laundry room is inside, and the breakfast area room opens to a covered patio. The yard is fully fenced.
Investor Tools
$419,000
Estimated Property Value
$105,803Estimated Mortgage Balance
$313,197Estimated Equity
74% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,514 /month
Positive
Cash Flow Estimate:
$838 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$556/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,572
$228,813
2025
$68,055
$190,014
$258,069
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,572
$228,813
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Houstonian Mortgage Group Inc
Purchase Money Mortgage
$134,662
No
First
Mar 31, 2016
Apr 2046
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$105,803
$313,197
74%
25%
$808/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,560/mo
$808/mo
+$752/mo
4.5%
12.4%