$258,000
NAL Estimated Property Value2640 S Neel Dr, BROWNSVILLE, TX, 78526
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesElectric Water Heater
FlooringTile
Exterior
Lot Size5,114 sqft
Building Information
Year Built2023
Stories1
Roof Type105
Garage Spaces1
Land Information
APN79-2808-0020-0110-00
Lot Number11
SubdivisionHeaven's Gate Subdivision
Land UseReal Property Single Family
Legal DescriptionLOT 11 BLK 2 HEAVEN'S GATE SUBDIVISION (2023 PLAT C1-4336-38 CCMR FILED 01/26/2022)
Census Tract012607
Assessed Land Value$49,881
Assessed Improvement Value$201,047
Assessment Year2025
About this property
New Construction
Investor Tools
$258,000
Estimated Property Value
$468,122Estimated Mortgage Balance
$258,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,548 /month
Positive
Cash Flow Estimate:
$516 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$444/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,035
$250,928
2025
$49,881
$201,047
$250,928
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,035
$250,928
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Security National Mortgage Co
Va
$244,780
Yes
First
Nov 14, 2023
Dec 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$468,122
N/A
0%
181%
$2,936/mo
