$180,000
NAL Estimated Property Value2459 ATHENS ST., BROWNSVILLE, TX, 78526
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesElectric Water Heater
FlooringCarpet, Tile
Exterior
Lot Size5,249 sqft
Building Information
Year Built2005
Stories1
Roof Type105
Land Information
APN79-1235-0270-0070-00
Lot Number7
SubdivisionEl Valle Grande Subd Sec Viii
Land UseResidential
Legal DescriptionLOT 7 BLK 27 EL VALLE GRANDE SUBD SEC VIII (CAB 1 SLOT 2223-A CCMR)
Census Tract012514
Assessed Land Value$45,150
Assessed Improvement Value$116,792
Assessment Year2025
About this property
WELL MAINTAINED HOME,SPLIT FLOOR PLAN,3 BEDROOMS, TILE FLOORS THRU OUT, 2 FULL BATHS,PRIVACY FENCE,STORAGE BUILDING IN BACK, NEAR SCHOOLS,BIKE/WALK TRAIL,SHOPPING,HOSPITAL,EXPRESSWAY.
Investor Tools
$180,000
Estimated Property Value
$29,145Estimated Mortgage Balance
$150,855Estimated Equity
83% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,080 /month
Positive
Cash Flow Estimate:
$360 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$203/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,536
$123,929
2025
$45,150
$116,792
$161,942
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,536
$123,929
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Solid Development Inc
Purchase Money Mortgage
$32,349
No
First
Feb 26, 2021
Feb 2041
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$29,145
$150,855
83%
16%
$194/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,156/mo
$194/mo
+$962/mo
7.7%
