$286,000
NAL Estimated Property Value1153 Champlain Dr, BROWNSVILLE, TX, 78526
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Water Heater
FlooringCarpet, Tile
Exterior
Lot Size6,382 sqft
Building Information
Year Built2005
Stories2
Roof Type105
Garage Spaces2
Land Information
APN79-1950-0040-0040-00
Lot Number4
SubdivisionBrookhaven Subdivision
Land UseResidential
Legal DescriptionBROOKHAVEN SUBDIVISION BLK 4 LOT 4 (CAB 1 SLOT 2275-A CCMR)
Census Tract014502
Assessed Land Value$54,230
Assessed Improvement Value$184,194
Assessment Year2025
About this property
ENJOY THIS WONDERFUL TWO STORY HOME IN PRIME LOCATION!! FEATURES 4 BEDROOMS, 2.5 BATHS AND 2 CAR GARAGE!! AWESOME FENCED BACKYARD FOR FAMILY GATHERINGS!! THE NEW SUPER WALMART CENTER IS JUST MINUTES AWAY!! GOOD SIZED KITCHEN WITH PLENTY OF CABINTERY!! GREAT HOME FOR THE FAMILY!! COME SEE FOR YOURSELF!!
Investor Tools
$286,000
Estimated Property Value
$114,556Estimated Mortgage Balance
$171,444Estimated Equity
59% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,716 /month
Positive
Cash Flow Estimate:
$572 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$435/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,788
$197,561
2025
$54,230
$184,194
$238,424
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,788
$197,561
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Usaa Fsb
Conventional
$127,400
No
First
Jan 25, 2021
Feb 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$114,556
$171,444
59%
40%
$764/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,560/mo
$764/mo
+$796/mo
6.5%
