Last 24 Hours
$455,527
NAL Estimated Property Value1705 N 77 Sunshine Strip, HARLINGEN, TX, 78550
Off Market
Commercial
— Beds
— Bath
2,790 Sq Ft
$31.9 / sqft
Built in 1972Highlights
Interior
Bedrooms —
Bathrooms —
Garage AvailableFlooringConcrete
Exterior
Lot Size21,915 sqft
Building Information
Year Built1972
Stories1
Garage Spaces14
Land Information
APN22-4370-0100-0000-00
SubdivisionPittman Subdivision 1
Land UseCommercial
Legal DescriptionHARLINGEN- PITTMAN-1 BLK 10-11-12
Census Tract010603
Assessed Land Value$113,083
Assessed Improvement Value$342,444
Assessment Year2025
About this property
Commercial building located on the SW corner of New Combes Hwy and 77 Sunshine Strip in Harlingen. Property was formerly operated as a convenience store/gas station. Underground tanks have been removed. Building is solid concrete block with stucco finish. Interior need some clean up and remodeling. Large lot with plenty of room for parking makes this a great location for a restaurant or retail store.
Investor Tools
$455,527
Estimated Property Value
$245,598Estimated Mortgage Balance
$209,929Estimated Equity
46% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,733 /month
Positive
Cash Flow Estimate:
$911 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$979/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,474
$455,527
2025
$113,083
$342,444
$455,527
No
Tax History
Year
Tax Paid
Assessed Value
2025
$9,474
$455,527
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Newtek Bank Na
Commercial
$250,000
No
First
Apr 30, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$245,598
$209,929
46%
54%
$1,499/mo
12.4%