$173,000
NAL Estimated Property Value2117 White Tail Dr, HARLINGEN, TX, 78550
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesElectric Water Heater
FlooringTile
Exterior
Lot Size3,554 sqft
Building Information
Year Built1985
Stories1
Roof Type114
Garage Spaces1
Land Information
APN17-9500-0000-0710-00
Lot Number71
SubdivisionFox Run Subdivision
Land UseResidential
Legal DescriptionFOX RUN SUBDIVISION EXCEPT 8.87 SQ FT LOT 71
Census Tract011302
Assessed Land Value$22,917
Assessed Improvement Value$98,060
Assessment Year2025
About this property
Completely Remodeled.. NEW tile, NEW kitchen, NEW granite, NEW light fixtures, NEW paint inside and out, NEW baths .. 100% ready to move in !!!!
Investor Tools
$173,000
Estimated Property Value
$96,561Estimated Mortgage Balance
$76,439Estimated Equity
44% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,038 /month
Positive
Cash Flow Estimate:
$346 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$151/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$951
$82,536
2025
$22,917
$98,060
$120,977
No
Tax History
Year
Tax Paid
Assessed Value
2025
$951
$82,536
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Loan Simple Inc
Fha
$103,098
Yes
First
Jun 25, 2019
Jul 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$96,561
$76,439
44%
56%
$669/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,180/mo
$669/mo
+$511/mo
8.2%
