$225,000
NAL Estimated Property Value2006 Ellie Ln, HARLINGEN, TX, 78552
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Water Heater
FlooringCarpet, Laminate
Exterior
Lot Size5,249 sqft
Building Information
Year Built1990
Stories1
Roof Type105
Garage Spaces2
Land Information
APN98-3800-0020-0030-00
Lot Number3
SubdivisionSouth Fork Estates Section 1
Land UseResidential
Legal DescriptionSOUTH FORK EST SEC 1 LOT 3 BLK 2
Census Tract010404
Assessed Land Value$37,538
Assessed Improvement Value$96,163
Assessment Year2025
About this property
Great investment opportunity or great starter home! Located in an established area, offering 2 bedrooms, 2 baths, a bonus room, and a 2 car garage. Small patio has also been enclosed and has potential to be nice sun room. Seller is selling it AS IS.
Investor Tools
$225,000
Estimated Property Value
$130,053Estimated Mortgage Balance
$94,947Estimated Equity
42% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,350 /month
Positive
Cash Flow Estimate:
$450 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$334/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,880
$133,701
2025
$37,538
$96,163
$133,701
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,880
$133,701
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nations Reliable Lending Llc
Conventional
$145,500
No
First
Oct 19, 2020
Nov 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$130,053
$94,947
42%
58%
$873/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$990/mo
$873/mo
+$117/mo
5.3%
