$272,000
NAL Estimated Property Value14682 N BROWNSTONE CIR., HARLINGEN, TX, 78552
Off Market
Property Lead Type:
High Equity
Highlights
Interior
Exterior
Lot Size11,265 sqft
Building Information
Year Built2015
Stories1
Roof Type105
Garage Spaces2
Land Information
APN84-0763-0020-0040-00
Lot Number4
SubdivisionBrownstone Subdivision
Land UseResidential
Legal DescriptionLOT 4 BLK 2 BROWNSTONE SUBDIVISION (C1 2684AB CCMR)
Census Tract010304
Assessed Land Value$57,000
Assessed Improvement Value$209,420
Assessment Year2025
About this property
Must See 3 bedroom home! Beautiful subdivision in a great location. Very well kept home with split master bedroom, walk in closet, nice size tub and glass shower. Schedule your showing today.
Investor Tools
$272,000
Estimated Property Value
$146,158Estimated Mortgage Balance
$125,842Estimated Equity
46% 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
$500/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,646
$266,420
2025
$57,000
$209,420
$266,420
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,646
$266,420
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Eustis Mortgage Corp
Fha
$166,920
Yes
First
Dec 17, 2019
Jan 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$146,158
$125,842
46%
54%
$1,001/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,280/mo
$1,001/mo
+$279/mo
5.6%
