$316,000
NAL Estimated Property Value1105 Champlain Dr, BROWNSVILLE, TX, 78526
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Water Heater
FlooringLaminate, Tile
Exterior
Lot Size6,064 sqft
Building Information
Year Built2006
Stories2
Roof Type105
Garage Spaces2
Land Information
APN79-1950-0040-0160-00
Lot Number16
SubdivisionBrookhaven Subdivision
Land UseResidential
Legal DescriptionLOT 16 BLK 4 BROOKHAVEN SUBDIVISION (CAB 1 SLOT 2275-A CCMR)
Census Tract014502
Assessed Land Value$51,557
Assessed Improvement Value$158,324
Assessment Year2025
About this property
EXELENTE HOME IN DESIRABLE AREA. NEW ROOF! LARGE 3 BEDROOM 2.5 BATH TWO STORY HOME. READY TO MOVE IN. C LOSE TO SCHOOLS AND SHOPPIING.
Investor Tools
$316,000
Estimated Property Value
$164,993Estimated Mortgage Balance
$151,007Estimated Equity
47% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,896 /month
Positive
Cash Flow Estimate:
$632 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$570/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,264
$209,881
2025
$51,557
$158,324
$209,881
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,264
$209,881
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$180,000
No
First
Nov 9, 2021
Dec 2036
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$164,993
$151,007
47%
52%
$1,080/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,390/mo
$1,080/mo
+$310/mo
5.3%
