$163,000
NAL Estimated Property Value2901 CENTRAL BLVD. 504, BROWNSVILLE, TX, 78520
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDryer, Washer, Electric Water Heater
FlooringCarpet, Hardwood, Tile
Exterior
Building Information
Year Built1993
Stories1
Roof Type114
Land Information
APN02-2701-0050-0504-00
Lot Number3
SubdivisionCondominiums At Vicc I, The
Land UseResidential
Legal DescriptionCONDOMINIUMS AT VICC I, THE THE UNIT 504 BLDG E PT LOT 3
Census Tract012900
Assessed Land Value$3,515
Assessed Improvement Value$132,997
Assessment Year2025
About this property
Location, Location Location. Remolded upstairs 2 bedroom, 2 bath condominium. Features include a combo living room and dining room with fireplace, refrigerator, stove, washer, dryer, wood floors,tile and carpet. HOA includes water, building insurance,external pest control, pool and common area.
Investor Tools
$163,000
Estimated Property Value
$112,813Estimated Mortgage Balance
$50,187Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$978 /month
Positive
Cash Flow Estimate:
$326 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$301/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,793
$136,512
2025
$3,515
$132,997
$136,512
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,793
$136,512
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Everett Financial Inc
Conventional
$121,500
No
First
Jun 23, 2022
Jul 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$112,813
$50,187
30%
69%
$729/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$893/mo
$729/mo
+$164/mo
6.6%
