$99,000
NAL Estimated Property Value221 Cooper Ln, LA FERIA, TX, 78559
Off Market
Highlights
Interior
AppliancesElectric Water Heater
FlooringLaminate
Exterior
Lot Size5,998 sqft
Building Information
Year Built1990
Stories1
Roof Type114
Garage Spaces2
Land Information
APN84-5100-0000-0380-00
Lot Number38
SubdivisionCitrus Valley Subdivision
Land UseResidential
Legal DescriptionABST 10- CITRUS VALLEY LOT 38
Census Tract011904
Assessed Land Value$33,300
Assessed Improvement Value$34,178
Assessment Year2025
About this property
Sellers Disclosure and Subdivision Covenants uploaded in Multiple Listing Service Documents. Please call Listing Agent Antonio Casas Jr. (956)454-7215 to schedule your personal showing.
Investor Tools
$99,000
Estimated Property Value
$20,924Estimated Mortgage Balance
$78,076Estimated Equity
78% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$594 /month
Positive
Cash Flow Estimate:
$198 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$86/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$540
$43,428
2025
$33,300
$34,178
$67,478
No
Tax History
Year
Tax Paid
Assessed Value
2025
$540
$43,428
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas National Bank
Commercial
$25,415
No
First
Sep 21, 2017
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$20,924
$78,076
78%
21%
$153/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$877/mo
$153/mo
+$724/mo
10.6%
