$352,000
NAL Estimated Property Value2018 Su Casa Cir, HARLINGEN, TX, 78552
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
Exterior
Lot Size9,078 sqft
Building Information
Year Built2023
Stories1
Garage Spaces2
Land Information
APN98-8082-0010-0090-00
Lot Number9
SubdivisionPalm Valley Heights
Land UseResidential
Legal DescriptionLOT 9 BLK 1 PALM VALLEY HEIGHTS (2023 PLAT C1-4355 CCMR FILED 02/28/2022)
Census Tract010304
Assessed Land Value$61,739
Assessed Improvement Value$274,116
Assessment Year2025
About this property
New Construction: Harlingen's Newest Subdivision. Experience luxury in the ideally situated 4 bedroom, 2.5 bathroom home with a spacious 2 car garage located in Harlingen, TX. Enjoy decorative high ceilings and modern kitchen features like double ovens setup, cooktop setup and soft close cabinets! Keeping your property secure is easy thanks to full fencing plus sprinkler system automation for ultimate convenience.
Investor Tools
$352,000
Estimated Property Value
$303,639Estimated Mortgage Balance
$48,361Estimated Equity
13% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,211 /month
Positive
Cash Flow Estimate:
$737 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$567/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,040
$335,855
2025
$61,739
$274,116
$335,855
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,040
$335,855
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Willow Bend Mortgage Co
Va
$316,500
Yes
First
Jan 11, 2024
Feb 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$303,639
$48,361
13%
86%
$1,898/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,450/mo
$1,898/mo
$-448/mo
4.9%
