$170,000
NAL Estimated Property Value133 EAST DR., BROWNSVILLE, TX, 78550
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesElectric Water Heater
FlooringLaminate
Exterior
Lot Size8,921 sqft
Building Information
Year Built1970
Stories1
Roof Type105
Land Information
APN03-3310-0020-0280-00
Lot Number28
SubdivisionGarden Park Subdivision (Vol 7 Pg 13 Mrc
Land UseResidential
Legal DescriptionLOT 28 BLK 2 GARDEN PARK SUBDIVISION (VOL 7 PG 13 MRCC)
Census Tract012800
Assessed Land Value$69,146
Assessed Improvement Value$94,840
Assessment Year2025
About this property
Beautifully remodeled home that features 4 bedrooms, 2 baths, beautiful neutral colors throughout, great natural light and a very spacious backyard perfect for endless possibilities! Don't wait! Contact your favorite agent to schedule a showing!
Investor Tools
$170,000
Estimated Property Value
$131,519Estimated Mortgage Balance
$38,481Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,020 /month
Positive
Cash Flow Estimate:
$340 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$350/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,355
$163,986
2025
$69,146
$94,840
$163,986
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,355
$163,986
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Planet Home Lending Llc
Fha
$141,391
Yes
First
Jul 29, 2022
Aug 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$131,519
$38,481
22%
77%
$848/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,156/mo
$848/mo
+$308/mo
8.2%
