Last 24 Hours
$330,000
NAL Estimated Property Value1402 Rio Panuco Ave, HARLINGEN, TX, 78552
Off Market
4 Beds
3 Bath
2,150 Sq Ft
$151.86 / sqft
Built in 2022Property Lead Type:
Off-Market ListAbsentee OwnerVacant Homes
Highlights
Interior
Bedrooms 4
Bathrooms Full 3
Garage AvailableFlooringTile
Exterior
Lot Size8,398 sqft
Building Information
Year Built2022
Stories1
Roof Type114
Garage Spaces2
Land Information
APN97-7588-0030-0240-00
Lot Number24
SubdivisionSun Country Subdivision Phase Ii
Land UseResidential
Legal DescriptionLOT 24 BLK 3 SUN COUNTRY SUBDIVISION PHASE II (2022 PLAT C1-4254-55 CCMR FILED 09/16/2021)
Census Tract010406
Assessed Land Value$57,120
Assessed Improvement Value$318,974
Assessment Year2025
About this property
Vacant, New Home Construction, Completion 50 days. Clients can Choose the Interior Selection of the home such as Tile, Countertops, Cabinet paint, Light Fixtures, Color of Plubming Fixtures. and still choose the brick color as well.
Investor Tools
$330,000
Estimated Property Value
$305,870Estimated Mortgage Balance
$24,130Estimated Equity
7% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,980 /month
Positive
Cash Flow Estimate:
$660 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$405/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,206
$223,609
2025
$57,120
$318,974
$376,094
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,206
$223,609
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Research Center Llc
Va
$326,500
Yes
First
Nov 21, 2022
Dec 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$305,870
$24,130
7%
93%
$1,958/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,450/mo
$1,958/mo
$-508/mo
5.3%
12.4%