$170,000
NAL Estimated Property Value137 WILLOW CIR, HARLINGEN, TX, 78550
Off Market
Property Lead Type:
Absentee OwnerHigh EquityCash Buyers
Highlights
Interior
Exterior
Lot Size4,500 sqft
Building Information
Year Built1988
Stories1
Roof Type105
Garage Spaces2
Land Information
APN16-8750-0020-0250-00
Lot Number25
SubdivisionCottonwood Creek Subdivision No 1 (Cab 1
Land UseResidential
Legal DescriptionHARLINGEN - COTTONWOOD CREEK #1 LOT 25 BLOCK 2
Census Tract012104
Assessed Land Value$29,025
Assessed Improvement Value$122,516
Assessment Year2025
About this property
Spacious two bedroom, two bath brick home in the 55+ community of Cottonwood Creek. New vinyl plank flooring throughout the main living areas and bedrooms. Tile in the entry, halls, kitchen and the two bathrooms. The Texas room has been made an integral part of the home by eliminating the step down. Makes a great office or sunroom. New landscaping makes the back yard very inviting. Mature trees, two car garage with lots of storage. All appliances convey. Come and enjoy the amenities of Cottonwood Creek - pool, club house, and 9-hole golf course.
Investor Tools
$170,000
Estimated Property Value
$0Estimated Mortgage Balance
$170,000Estimated Equity
100% 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
$330/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,115
$151,541
2025
$29,025
$122,516
$151,541
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,115
$151,541
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$170,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$990/mo
N/A
+$990/mo
7.0%
