Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours
Gallery image 2
Gallery image 3
Gallery image 4
Gallery image 5

$135,412

NAL Estimated Property Value

104 WILLOW CIR, HARLINGEN, TX, 78550

Off MarketInfo
Beds1 Beds
Baths1 Bath
Baths927 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$151.02 / sqft
Year BuiltBuilt in 1992

Property Lead Type:

Absentee OwnerHigh Equity

Highlights

Interior

Bedrooms 1Bedrooms 1
Bathrooms Full 1Bathrooms Full 1
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling

Exterior

Lot Size4,500 sqft

Building Information

Year Built1992
Stories1
Roof Type114
Garage Spaces2

Land Information

APN16-8750-0010-0030-00
Lot Number3
SubdivisionCottonwood Creek Subdivision No 1 (Cab 1
Land UseResidential
Legal DescriptionLOT 3 BLK 1 COTTONWOOD CREEK SUBDIVISION NO 1 (CAB 1 SLOT 479-A)
Census Tract012104
Assessed Land Value$29,025
Assessed Improvement Value$106,387
Assessment Year2025

About this property

Very well maintained stucco and brick veneer home. This darling 1 bedroom 1 bath home is located in a 55 and older gated community. Nice open porch and with a brick fence. HOA fee includes privileges to a 9 hole golf course, swimming pool, tennis courts and shuffleboard. MLS lockbox is located on the hose holder as you enter the open the patio gate to the left.

Investor Tools

Property Icon
$135,412
Estimated Property Value
$96,099Estimated Mortgage Balance
$39,313Estimated Equity
29% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$840 /month
Positive
Cash Flow Estimate:
$280 /month

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$288/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,783
$135,412
2025
$29,025
$106,387
$135,412
No

Tax History

Year
Tax Paid
Assessed Value
2025
$2,783
$135,412

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Academy Mortgage Corp
Conventional
$102,400
No
First
Dec 29, 2022
Jan 2053

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$96,099
$39,313
29%
71%
$614/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$780/mo
$614/mo
+$166/mo
6.9%

Learn About the Market: Opportunity in Texas

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore Texas Explore This Area
Population Growth

Population Growth

~1.3% annually

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$283,800

Unemployment Rate

Unemployment Rate

4.3%

Price Trend

Price Trend

Flat

New Permits

New Permits

158,121

City: HARLINGEN

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

104 WILLOW CIR | Property Details | No Agent List