$272,000
NAL Estimated Property Value135 Varadero St, BROWNSVILLE, TX, 78526
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
FlooringCarpet, Tile
Exterior
Exterior FeaturesBalcony
Lot Size10,206 sqft
Building Information
Year Built1987
Stories2
Roof Type105
Garage Spaces2
Land Information
APN01-9030-0090-0250-00
Lot Number25
SubdivisionBrownsville Cntry Club Subd Sec 3
Land UseResidential
Legal DescriptionLOT 25 BLK 9 BROWNSVILLE CNTRY CLUB SUBD SEC 3
Census Tract012613
Assessed Land Value$92,500
Assessed Improvement Value$176,693
Assessment Year2025
About this property
This traditional three-bedroom, two-bath home located in Brownsville Country Club has tile floors and carpet in the bedrooms. Downstairs enjoy both formal living and dining areas and walk through the updated kitchen to the living and family room. From the family room pass through the French doors to covered patio that opens up to the pool. Upstairs are the three bedrooms as well as landing area that opens up to a screened in patio overlooking the pool and backyard. A privacy fence encloses the yard, and creates a cozy retreat.
Investor Tools
$272,000
Estimated Property Value
$102,083Estimated Mortgage Balance
$169,917Estimated Equity
62% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,632 /month
Positive
Cash Flow Estimate:
$544 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$352/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,864
$224,551
2025
$92,500
$176,693
$269,193
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,864
$224,551
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Conventional
$112,000
No
First
Aug 21, 2021
Sep 2036
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$102,083
$169,917
62%
38%
$672/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,390/mo
$672/mo
+$718/mo
6.1%
