$221,643
NAL Estimated Property Value119 Jessica St, MERCEDES, TX, 78570
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesElectric Water Heater
FlooringTile
Exterior
Lot Size7,100 sqft
Building Information
Year Built2021
Stories1
Roof Type105
Garage Spaces2
Land Information
APNM4023-02-000-0160-00
Lot Number160
SubdivisionMid-Valley Meadows Ph 2 - Smc
Land UseResidential
Legal DescriptionMID-VALLEY MEADOWS PH 2 LOT 160
Census Tract023105
Assessed Land Value$56,800
Assessed Improvement Value$164,843
Assessment Year2025
About this property
New construction in Mid Valley Meadows Ph 2 of Mercedes. Home still under construction and features 3 bedrooms, 2 bath, 2 car garage with plenty of extras such as granite counter tops, custom cabinets, and a covered patio for your family's bbq's! Call me for a showing.
Investor Tools
$221,643
Estimated Property Value
$301,445Estimated Mortgage Balance
$221,643Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,330 /month
Positive
Cash Flow Estimate:
$443 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$362/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$221,643
2025
$56,800
$164,843
$221,643
No
Tax History
Year
Tax Paid
Assessed Value
2024
N/A
$221,643
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Unknown
$212,000
No
First
Dec 9, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$301,445
N/A
0%
136%
$1,819/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,141/mo
$1,819/mo
$-678/mo
6.2%
