$243,000
NAL Estimated Property Value2090 Athens St, BROWNSVILLE, TX, 78520
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Water Heater
FlooringTile
Exterior
Lot Size5,001 sqft
Building Information
Year Built2014
Stories1
Roof Type105
Garage Spaces1
Land Information
APN79-1258-0020-0090-00
Lot Number9
SubdivisionHeritage Place Subdvision Sec Iii
Land UseResidential
Legal DescriptionLOT 9 BLK 2 HERITAGE PLACE SUBDVISION SEC III (C1-2855B CCMR FILED 11-21-08)
Census Tract012517
Assessed Land Value$43,000
Assessed Improvement Value$173,274
Assessment Year2025
About this property
Beautiful home with updated kitchen . Granite counters with glass tile backsplash . A 3 bedroom and 2 bath home. all tile flooring and fenced yard . All appliances pass with sale. Nice circular driveway and great location !
Investor Tools
$243,000
Estimated Property Value
$122,267Estimated Mortgage Balance
$120,733Estimated Equity
49% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,458 /month
Positive
Cash Flow Estimate:
$486 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$475/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,483
$216,274
2025
$43,000
$173,274
$216,274
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,483
$216,274
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Academy Mortgage Corp
Conventional
$134,400
No
First
Jul 29, 2021
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$122,267
$120,733
49%
50%
$806/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,156/mo
$806/mo
+$350/mo
5.7%
