$243,000
NAL Estimated Property Value28 Ray Ave, BROWNSVILLE, TX, 78521
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesElectric Water Heater
FlooringTile
Exterior
Lot Size5,780 sqft
Building Information
Year Built1976
Stories1
Roof Type105
Land Information
APN02-6200-0000-0450-00
Lot Number45
SubdivisionEastwood Estates Addition
Land UseResidential
Legal DescriptionEASTWOOD ESTATES ADDITION LOT 45
Census Tract013102
Assessed Land Value$49,130
Assessed Improvement Value$129,203
Assessment Year2025
About this property
Move-in ready home situated on a corner lot. Recent updates include a new kitchen, new flooring throughout, updated restrooms, and a new roof. Convenient layout with modern finishes and strong curb appeal.
Investor Tools
$243,000
Estimated Property Value
$221,489Estimated Mortgage Balance
$21,511Estimated Equity
8% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,470 /month
Positive
Cash Flow Estimate:
$490 /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
$3,697
$178,333
2025
$49,130
$129,203
$178,333
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,697
$178,333
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Unknown
$222,130
No
First
Mar 2, 2026
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$221,489
$21,511
8%
91%
$1,332/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,156/mo
$1,332/mo
$-176/mo
5.7%
