Last 24 Hours
$83,000
NAL Estimated Property Value121 W Broadway St, BROWNSVILLE, TX, 78520
Off Market
2 Beds
1 Bath
776 Sq Ft
Single Family Residence
$49.61 / sqft
Built in 1973Property Lead Type:
Deal ListAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 2
Bathrooms Full 1
Heating Central
CoolingExterior
Lot Size7,501 sqft
Building Information
Year Built1973
Stories1
Roof Type105
Land Information
APN06-3120-0040-0030-00
Lot Number3
SubdivisionRiverside Park Addition
Land UseResidential
Legal DescriptionRIVERSIDE PARK ADDITION LOT 3 BLK 4
Census Tract012800
Assessed Land Value$33,188
Assessed Improvement Value$44,585
Assessment Year2025
About this property
WELL PRICED FOR LOCATION AND CONDITION
Investor Tools
$83,000
Estimated Property Value
$4,208Estimated Mortgage Balance
$78,792Estimated Equity
94% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$498 /month
Positive
Cash Flow Estimate:
$166 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$167/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,591
$77,773
2025
$33,188
$44,585
$77,773
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,591
$77,773
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Carlota Tyner
Seller Carryback / Seller Financing / Seller Take-Back
$4,900
No
First
Mar 6, 2019
Aug 2019
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$4,208
$78,792
94%
5%
$30/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$893/mo
$30/mo
+$863/mo
12.9%
12.4%