$2,000
2323 N Opal St, Edinburg, TX, 78541
On Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesElectric Water Heater, Water Heater
FlooringTile
Building Information
Year Built2006
Stories1
Roof Type105
Garage Spaces2
Land Information
APNG6497-00-000-0010-00
Lot Number10
SubdivisionGraciela Estates (Amended) - Seb
Land UseResidential
Legal DescriptionGRACIELA ESTATES (AMENDED) LOT 10
Census Tract023518
Assessed Land Value$40,500
Assessed Improvement Value$168,776
Assessment Year2025
About this property
Spacious and well-maintained 3-bedroom, 2-bath home offering comfortable living with a functional layout and desirable features. The home features high ceilings, granite countertops, and tile flooring throughout for a clean and low-maintenance feel. Enjoy the added outdoor space with a large backyard, perfect for relaxing or entertaining. Conveniently located near everyday amenities, this home is ready for its next tenant!
Investor Tools
$140,319Estimated Mortgage Balance
$228,000Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,368 /month
Positive
Cash Flow Estimate:
$456 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$408/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,762
$209,276
2025
$40,500
$168,776
$209,276
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,762
$209,276
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amcap Mortgage Ltd
Fha
$155,138
Yes
First
May 27, 2021
Jun 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$140,319
$87,681
38%
62%
$931/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,180/mo
$931/mo
+$249/mo
6.2%
