$267,000
NAL Estimated Property Value2421 Roosevelt St, BROWNSVILLE, TX, 78521
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDryer, Washer, Electric Water Heater
FlooringCarpet, Tile
Exterior
Lot Size6,251 sqft
Building Information
Year Built2014
Stories2
Roof Type105
Garage Spaces4
Land Information
APN06-4660-0010-0020-00
Lot Number2
SubdivisionRoosevelt Estates Subd Sec 4 (Cab1 Slots
Land UseResidential
Legal DescriptionROOSEVELT ESTATES SUBD SEC 4 LOT 2 BLK 1
Census Tract013902
Assessed Land Value$49,375
Assessed Improvement Value$190,574
Assessment Year2025
About this property
Spacious corner lot 3/2.5 home with first floor primary bedroom. Loft in the second floor with two large bedrooms and a shared bathroom. Stone and brick exterior with solar screens on the windows and a block/wrought iron fence. Double garage with auto-gate and a side street entrance to the metal carport. Two central AC units.
Investor Tools
$267,000
Estimated Property Value
$193,743Estimated Mortgage Balance
$73,257Estimated Equity
27% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,674 /month
Positive
Cash Flow Estimate:
$558 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$526/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,974
$239,949
2025
$49,375
$190,574
$239,949
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,974
$239,949
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Directions Equity Llc
Conventional
$200,000
No
First
Jul 18, 2024
Oct 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$193,743
$73,257
27%
73%
$1,200/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,156/mo
$1,200/mo
$-44/mo
5.2%
