$470,000
NAL Estimated Property Value2051 Paseo Reforma, BROWNSVILLE, TX, 78520
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesElectric Water Heater
FlooringTile
Exterior
Lot Size11,121 sqft
Building Information
Year Built2001
Stories1
Roof Type105
Garage Spaces2
Land Information
APN77-8363-0010-0050-00
Lot Number5
SubdivisionVillas Reforma Subdivision (Cab 1 Slot
Land UseResidential
Legal DescriptionLOT 5 BLK 1 VILLAS REFORMA SUBDIVISION (CAB 1 SLOT 1703-A&B CCMR)
Census Tract012800
Assessed Land Value$97,300
Assessed Improvement Value$258,113
Assessment Year2025
About this property
Spacious, elegant 4 bedroom home in the gated Villas Reforma. Ideally located off west Ruben M. Torres, it is close to all major retail shopping centers and restaurants. Split floor plan with roomy primary bedroom. All bedrooms have walk-in closets; fourth bedroom can be used as an office. One-of-a-kind pool house can be a fifth bedroom with kitchenette and full bathroom.
Investor Tools
$470,000
Estimated Property Value
$0Estimated Mortgage Balance
$470,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,850 /month
Positive
Cash Flow Estimate:
$950 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$810/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,367
$355,413
2025
$97,300
$258,113
$355,413
No
Tax History
Year
Tax Paid
Assessed Value
2025
$7,367
$355,413
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$470,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,156/mo
N/A
+$1,156/mo
3.0%
