$205,000
NAL Estimated Property Value2090 JOHNSON ST. 23, BROWNSVILLE, TX, 78521
Off Market
Property Lead Type:
Off-Market ListHigh EquityCash Buyers
Highlights
Interior
AppliancesDryer, Washer, Electric Water Heater
FlooringTile
Exterior
Lot Size6,521 sqft
Building Information
Year Built1997
Stories1
Roof Type105
Garage Spaces1
Land Information
APN06-4670-0040-0230-00
Lot Number23
SubdivisionRoosevelt Estates Subd Sec 5
Land UseResidential
Legal DescriptionROOSEVELT ESTATES SUBD SEC 5 LOT 23 BLK 4
Census Tract013902
Assessed Land Value$51,503
Assessed Improvement Value$150,122
Assessment Year2025
About this property
NICE AND COZY STARTER HOME, VERY CLEAN, 3 BEDROOMS, 2.5 BATHS, ALL TILE FLOORS..NICE BUILT-IN ENTERTAINMENT CENTER, NICE SIZED YARD WITH PRIVACY WOOD FENCE, ROOF WAS REPLACED MAY 2013,
Investor Tools
$205,000
Estimated Property Value
$0Estimated Mortgage Balance
$205,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,230 /month
Positive
Cash Flow Estimate:
$410 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$184/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,186
$102,716
2025
$51,503
$150,122
$201,625
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,186
$102,716
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$205,000
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
6.8%
