$246,000
NAL Estimated Property Value2504 STEVIA DR, WESLACO, TX, 78596
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesElectric Water Heater
FlooringTile
Exterior
Lot Size5,245 sqft
Building Information
Year Built2023
Roof Type105
Land Information
APNS6852-00-000-0001-00
Lot Number1
SubdivisionSugarcane Estates - Swl
Land UseReal, Residential, Single Family
Legal DescriptionSUGARCANE ESTATES LOT 1
Census Tract022402
Assessed Land Value$28,854
Assessed Improvement Value$176,773
Assessment Year2025
About this property
Located in the up and coming Sugarcane Estates subdivision. This new construction home measures 1,526 of living square feet and sits on .12 of an acre. Features a 4BR/2BA, quartz countertops all throughout the home, modern light fixtures, split bedrooms and tile flooring. It displays an open concept kitchen, living and dining areas. Nearby schools, hospitals, retail outlets and restaurants encompass the area.
Investor Tools
$246,000
Estimated Property Value
$203,189Estimated Mortgage Balance
$42,811Estimated Equity
17% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,476 /month
Positive
Cash Flow Estimate:
$492 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$409/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,676
$205,627
2025
$28,854
$176,773
$205,627
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,676
$205,627
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Fha
$211,105
Yes
First
Mar 11, 2024
Apr 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$203,189
$42,811
17%
83%
$1,266/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,141/mo
$1,266/mo
$-125/mo
5.6%
