$291,000
NAL Estimated Property Value21440 Rusty Ln, HARLINGEN, TX, 78552
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesElectric Water Heater
FlooringCarpet, Tile
Exterior
Lot Size14,523 sqft
Building Information
Year Built2007
Stories2
Roof Type105
Garage Spaces1
Land Information
APN98-6498-0000-0230-00
Lot Number23
Subdivision107 Parkside Estates Subdivision
Land UseResidential
Legal DescriptionLOT 23 107 PARKSIDE ESTATES SUBDIVISION (C1-2496-B, CCMR)
Census Tract010403
Assessed Land Value$31,256
Assessed Improvement Value$203,996
Assessment Year2025
About this property
This 3/2 is located in a quiet & quaint subdivision. House has an open concept. Living/Dining a are 1 big area. Kitchen is overlooking the dining area. House has carpet throughout house except in the dining and kitchen areas. All bedrooms are upstairs with a cozy bonus area that is being used as a family room/office. GREAT sized back yard. Perfect for a quiet and relaxing the evening.
Investor Tools
$291,000
Estimated Property Value
$227,680Estimated Mortgage Balance
$63,320Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,746 /month
Positive
Cash Flow Estimate:
$582 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$456/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,013
$235,252
2025
$31,256
$203,996
$235,252
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,013
$235,252
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rally Cu
Conventional
$236,550
No
First
Mar 28, 2024
Apr 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$227,680
$63,320
21%
78%
$1,419/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,280/mo
$1,419/mo
$-139/mo
5.3%
