$223,000
NAL Estimated Property Value21 Shenandoah River Dr, BROWNSVILLE, TX, 78520
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesGas Water Heater
FlooringCarpet, Tile
Exterior
Lot Size4,787 sqft
Building Information
Year Built1993
Stories1
Roof Type114
Garage Spaces2
Land Information
APN77-9992-0130-0120-00
Lot Number12
SubdivisionRio Bravo Subdivision Sec 3
Land UseResidential
Legal DescriptionRIO BRAVO III - ABST 2, BLK 13 LOT 12
Census Tract012508
Assessed Land Value$23,932
Assessed Improvement Value$156,916
Assessment Year2025
About this property
Located in the beautiful 55+ resort community of River Bend, this home has a spacious open floor plan and a view to the golf course. The master bedroom is generously sized, with lots of closet space, and the main living areas have all tile floors. A screened-in porch creates outdoor living space in the backyard. The community is gated with amenities that include a heated swimming pool, tennis courts, a social hall and an18-hole golf course.
Investor Tools
$223,000
Estimated Property Value
$0Estimated Mortgage Balance
$223,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,338 /month
Positive
Cash Flow Estimate:
$446 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$467/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,493
$180,848
2025
$23,932
$156,916
$180,848
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,493
$180,848
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$223,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$893/mo
N/A
+$893/mo
4.8%
