$172,000
NAL Estimated Property Value1221 S Dakota St, HARLINGEN, TX, 78552
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size5,680 sqft
Building Information
Year Built1991
Stories1
Roof Type114
Garage Spaces1
Land Information
APN22-5900-0000-0740-00
Lot Number74
SubdivisionRangerville Park Subdivision
Land UseResidential
Legal DescriptionLOT 74 RANGERVILLE PARK SUBDIVISION
Census Tract011802
Assessed Land Value$36,630
Assessed Improvement Value$110,206
Assessment Year2025
About this property
great 3 bedroom 2 bath starter home in a quiet and nice neighborhood. short driving distance to schools, hospitals, restaurants and shopping centers. A must see to appreciate, priced just right to sell. home has been updated 3 yrs ago, with new kitchen cabinets, new flooring throughout the home. Seller is very motivated to sell. Bring your clients and bring your offers. 24 hour notice required for all showings as home is currently owner occupied.
Investor Tools
$172,000
Estimated Property Value
$57,306Estimated Mortgage Balance
$114,694Estimated Equity
66% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,032 /month
Positive
Cash Flow Estimate:
$344 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$149/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$924
$91,041
2025
$36,630
$110,206
$146,836
No
Tax History
Year
Tax Paid
Assessed Value
2025
$924
$91,041
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Hometown Lenders Inc
Conventional
$66,736
No
First
Mar 28, 2019
Apr 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$57,306
$114,694
66%
33%
$401/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,280/mo
$401/mo
+$879/mo
8.9%
