$271,406
NAL Estimated Property Value1614 Brooks Cir W, LA FERIA, TX, 78559
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
Exterior
Lot Size8,516 sqft
Building Information
Year Built2022
Stories1
Garage Spaces2
Land Information
APN85-5368-0000-0310-00
Lot Number31
SubdivisionBrooks Estates
Land UseReal Property Single Family
Legal DescriptionLOT 31 BROOKS ESTATES (2023 C1-4452 CCMR FILED 08/12/2022)
Census Tract011904
Assessed Land Value$44,278
Assessed Improvement Value$227,128
Assessment Year2025
About this property
Located in the up and coming Brooks Estates subdivision. This new construction home measures 1,425 of living square feet and sits on .19 of an acre. Features a 3BR/2BA, quartz countertops all throughout the home, modern light fixtures, split bedrooms and tile flooring. It displays an open concept kitchen, living and dining areas. Nearby schools, hospitals, retail outlets and restaurants encompass the area.
Investor Tools
$271,406
Estimated Property Value
$238,725Estimated Mortgage Balance
$32,681Estimated Equity
12% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,628 /month
Positive
Cash Flow Estimate:
$543 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$511/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,772
$271,406
2025
$44,278
$227,128
$271,406
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,772
$271,406
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Navy Fcu
Va
$249,246
Yes
First
Dec 15, 2023
Jan 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$238,725
$32,681
12%
88%
$1,495/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,141/mo
$1,495/mo
$-354/mo
5.0%
