$479,000
NAL Estimated Property Value1705 S Dilworth Rd, HARLINGEN, TX, 78552
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesElectric Water Heater
FlooringCarpet, Tile
Exterior
Lot Size2.38 acres
Building Information
Year Built1994
Stories1
Roof Type105
Garage Spaces4
Land Information
APN98-4195-0010-0020-00
Lot Number2
SubdivisionStuart Highland
Land UseResidential
Legal DescriptionSTUART HIGHLAND LOT 2 BLK 1 2.382 ACRES
Census Tract012004
Assessed Land Value$105,861
Assessed Improvement Value$284,639
Assessment Year2025
About this property
COUNTRY AT IT'S BEST!! Enjoy the peace and quiet of the country in this large country home on over 2 Acres. It has lots of large Live Oak Trees in the front and back yards giving you added privacy and shade PLUS lots of birds to enjoy. The Living Room is huge and the Kitchen is beautifully updated with granite counters and nice cabinets. There is an extra room set off of the kitchen that is ideal for a Media Room or an In-Law Suite that you will love! Be sure to check out the huge garage and the super-roomy bedrooms. Call us to see it TODAY!!
Investor Tools
$479,000
Estimated Property Value
$617,692Estimated Mortgage Balance
$479,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,874 /month
Positive
Cash Flow Estimate:
$958 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$661/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,538
$328,277
2025
$105,861
$284,639
$390,500
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,538
$328,277
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Security Service Fcu
Conventional
$319,000
No
First
Sep 8, 2023
Oct 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$617,692
N/A
0%
129%
$3,930/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,450/mo
$3,930/mo
$-2,480/mo
3.6%
