$223,000
NAL Estimated Property Value2473 Frankfurt St, BROWNSVILLE, TX, 78520
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
FlooringTile
Exterior
Lot Size5,001 sqft
Building Information
Year Built2005
Stories2
Roof Type114
Garage Spaces2
Land Information
APN79-1237-0360-0340-00
Lot Number34
SubdivisionEl Valle Grande Subd Sec Ix (Cab 1 Slot
Land UseResidential
Legal DescriptionEL VALLE GRANDE SUBD SEC IX BLK 36 LOT 34 (CAB 1 SLOT 2273-A CCMR)
Census Tract012514
Assessed Land Value$43,000
Assessed Improvement Value$141,765
Assessment Year2025
About this property
This two-story home is full of potential and ready for the right buyer. In need of some work, it offers a great opportunity to build equity while also serving as a strong rental income property. Eligible for conventional and DSCR financing. All offers welcome — Submit your offer today!
Investor Tools
$223,000
Estimated Property Value
$127,422Estimated Mortgage Balance
$95,578Estimated Equity
42% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,338 /month
Positive
Cash Flow Estimate:
$446 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$308/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,584
$180,904
2025
$43,000
$141,765
$184,765
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,584
$180,904
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Security National Mortgage Co
Fha
$127,153
Yes
First
Jul 24, 2020
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$127,422
$95,578
42%
57%
$854/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,304/mo
$854/mo
+$450/mo
7.0%
