$229,000
NAL Estimated Property Value1104 Sycamore Dr, BROWNSVILLE, TX, 78520
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDryer, Washer, Electric Water Heater
FlooringTile
Exterior
Lot Size10,372 sqft
Building Information
Year Built1979
Stories1
Roof Type114
Garage Spaces1
Land Information
APN04-3940-0060-0100-00
Lot Number10
SubdivisionLakewood Terrace Subdivisions 1 & 2
Land UseResidential
Legal DescriptionLAKEWOOD TERRACE SUBDIVISION RACE-2 LOT 10 BLK 6
Census Tract013004
Assessed Land Value$80,375
Assessed Improvement Value$127,728
Assessment Year2025
About this property
A wonderful 3 bed and 2 bath on a corner lot in a well established neighborhood. Large mature trees surround this cute home. Nice entry way with parquet flooring and tile floors.. Formal living area and large family room with French doors to backyard. Breakfast nook with spacious kitchen. All appliances pass with sale including washer and dryer. Large corner lot with concrete fence completely around backyard . Bathrooms have been updated. Great location.
Investor Tools
$229,000
Estimated Property Value
$133,956Estimated Mortgage Balance
$95,044Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,374 /month
Positive
Cash Flow Estimate:
$458 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$450/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,258
$208,103
2025
$80,375
$127,728
$208,103
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,258
$208,103
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Low Va Rates Llc
Conventional
$147,250
No
First
Jul 30, 2021
Aug 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$133,956
$95,044
41%
58%
$883/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,156/mo
$883/mo
+$273/mo
6.1%
