Last 24 Hours
$217,000
NAL Estimated Property Value18 WATERFRONT, BROWNSVILLE, TX, 78520
Off Market
2 Beds
2 Bath
1,500 Sq Ft
$83.33 / sqft
Built in 1987Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 2
Bathrooms Full 2
Garage Available
Heating Central
CoolingAppliancesElectric Water Heater
FlooringCarpet, Laminate, Tile
Building Information
Year Built1987
Stories1
Roof Type104
Garage Spaces2
Land Information
APN76-1280-0040-0180-00
SubdivisionLakeside Condominiums
Land UseReal Property Single Family - Condo
Legal DescriptionUNT 18 BLD D LAKESIDE CONDOMINIUMS (VOL 12 PG 9 CONDO DEC)
Census Tract012900
Assessed Land Value$11,310
Assessed Improvement Value$161,603
Assessment Year2025
About this property
This contemporary 2-bedroom, 2-bath condominium has vaulted ceilings and a lovely waterfront patio. The kitchen is spacious with upgraded granite countertops and direct access to both the breakfast and formal dining areas. The master bedroom has access to the patio, a large private bathroom. Other bonus features include a two-car garage with storage unit and indoor laundry.
Investor Tools
$217,000
Estimated Property Value
$0Estimated Mortgage Balance
$217,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,302 /month
Positive
Cash Flow Estimate:
$434 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$385/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,538
$172,913
2025
$11,310
$161,603
$172,913
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,538
$172,913
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$217,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$893/mo
N/A
+$893/mo
4.9%
12.4%