$152,000
NAL Estimated Property Value2032 W Montana Ave, HARLINGEN, TX, 78550
Off Market
Highlights
Interior
Building Information
Year Built1985
Stories1
Roof Type114
Garage Spaces2
Land Information
APN23-9575-0030-0010-00
Lot Number1
SubdivisionSunshine Country Club Estates
Land UseResidential
Legal DescriptionLOT 1 BLK C SUNSHINE COUNTRY CLUB ESTATES (CAB1 PG 245-B CCMR)
Census Tract010205
Assessed Land Value$25,000
Assessed Improvement Value$86,976
Assessment Year2025
About this property
Located on the 8th Hole and the 9th Tee in Sunshine Country Club Estates. Come and enjoy the amenities and activities in the gated 55+ community -- amenities include golf, heated pool and spa, doggie park, wood shop and much more! This spacious 3 bedroom, 2 bath manufactured home has over 1700 square feet and is situated on a corner lot.
Investor Tools
$152,000
Estimated Property Value
$31,222Estimated Mortgage Balance
$120,778Estimated Equity
79% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$912 /month
Positive
Cash Flow Estimate:
$304 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$159/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,144
$98,741
2025
$25,000
$86,976
$111,976
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,144
$98,741
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Sarah Kulungowski Ira 11142 11
Purchase Money Mortgage
$35,000
No
First
Sep 24, 2020
Sep 2030
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$31,222
$120,778
79%
21%
$210/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,180/mo
$210/mo
+$970/mo
9.3%
