$208,000
NAL Estimated Property Value13 W Maple Cir, BROWNSVILLE, TX, 78521
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size10,964 sqft
Building Information
Year Built1979
Stories1
Roof Type105
Garage Spaces2
Land Information
APN05-5980-0080-0030-00
Lot Number3
SubdivisionPalo Verde North Resubdivision
Land UseResidential
Legal DescriptionPALO VERDE NORTH RESUBDIVISION UB NORTH RESUB LOT 3 BLK 8
Census Tract013104
Assessed Land Value$79,200
Assessed Improvement Value$102,084
Assessment Year2025
Investor Tools
$208,000
Estimated Property Value
$93,642Estimated Mortgage Balance
$114,358Estimated Equity
54% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,248 /month
Positive
Cash Flow Estimate:
$416 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$269/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,182
$163,669
2025
$79,200
$102,084
$181,284
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,182
$163,669
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Academy Mortgage Corp
Conventional
$114,880
No
First
May 8, 2017
Jun 2047
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$93,642
$114,358
54%
45%
$689/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,156/mo
$689/mo
+$467/mo
6.7%
