Last 24 Hours
$267,000
NAL Estimated Property Value18426 Kayla Ln, HARLINGEN, TX, 78552
Off Market
4 Beds
1 Bath
1,649 Sq Ft
Single Family Residence
$163.74 / sqft
Built in 2015Property Lead Type:
Absentee Owner
Highlights
Interior
Bedrooms 4
Bathrooms Full 1
Heating Central
CoolingExterior
Lot Size32,191 sqft
Building Information
Year Built2015
Stories1
Roof Type105
Land Information
APN11-8578-0010-0130-00
Lot Number13
SubdivisionRio Rancho Estates No 4 Subd (Cab 1 Slot
Land UseResidential
Legal DescriptionRIO RANCHO ESTATES NO 4 SUBD LOT 13 BLK 1 (CAB 1 SLOT 1667-A CCMR)
Census Tract010403
Assessed Land Value$69,281
Assessed Improvement Value$188,474
Assessment Year2025
About this property
This gorgeous 4-bedroom, 2-bathroom home is on a peaceful cul-de-sac right outside the city of Harlingen. It rests on a .73 acre lot that is fully fenced. Included on the property is a 16x16-foot gazebo, a children's play set, and a storage unit.
Investor Tools
$267,000
Estimated Property Value
$272,166Estimated Mortgage Balance
$267,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,620 /month
Positive
Cash Flow Estimate:
$540 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$324/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,552
$170,448
2025
$69,281
$188,474
$257,755
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,552
$170,448
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Union Home Mortgage Corp
Fha
$265,109
Yes
First
Oct 3, 2025
Nov 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$272,166
N/A
0%
102%
$1,647/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,280/mo
$1,647/mo
$-367/mo
5.8%
12.4%