$222,000
NAL Estimated Property Value1123 Fairway, HARLINGEN, TX, 78552
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesDryer, Washer, Electric Water Heater
FlooringTile
Exterior
Lot Size4,853 sqft
Building Information
Year Built2008
Stories1
Roof Type110
Garage Spaces2
Land Information
APN88-5296-0020-0110-00
Lot Number11
SubdivisionThe Fairways At Cottonwood Creek (Cab 1
Land UseResidential
Legal DescriptionLOT 11 BLK 1 THE FAIRWAYS AT COTTONWOOD CREEK (CAB 1 SLOT 1602-A) (2002 REPLAT 1-2016-B 2017-A CCMR)
Census Tract012104
Assessed Land Value$31,309
Assessed Improvement Value$190,365
Assessment Year2025
About this property
Charming 2 bed, 2 bath well maintained home located in Cottonwood Creek 55+ community. Close proximity to the expressway, restaurants and stores. All appliances convey, new dishwasher and new water heater recently installed. The primary bedroom features a walk-in closet and its own office space. Low maintenance yard with a sprinkler system. Never worry about a power outage with your Generac generator, automatic backup power system. The community offers a pool and hot tub, clubhouse, tennis courts, a gym and a 9-hole golf course. Schedule your showing today!
Investor Tools
$222,000
Estimated Property Value
$0Estimated Mortgage Balance
$222,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,494 /month
Positive
Cash Flow Estimate:
$498 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$307/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,578
$219,890
2025
$31,309
$190,365
$221,674
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,578
$219,890
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$222,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$990/mo
N/A
+$990/mo
5.4%
