$154,000
NAL Estimated Property Value2933 Andorra St, BROWNSVILLE, TX, 78520
Off Market
Property Lead Type:
Deal ListAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size5,323 sqft
Building Information
Year Built2003
Stories1
Roof Type105
Land Information
APN79-1234-0090-0170-00
Lot Number17
SubdivisionEl Valle Grande Subd Sec Vii (Cab 1 Slot
Land UseResidential
Legal DescriptionEL VALLE GRANDE SECTION VII BLK 9 LOT 17 (CAB 1 SLOT 2209-A CCMR)
Census Tract012514
Assessed Land Value$45,779
Assessed Improvement Value$92,221
Assessment Year2025
About this property
Great starter home in a great central location near Morrison and Alton Gloor! Home needs some minor cosmetic repairs. Home features indoor laundry area, tile floors, and much more! Hurry this home won't last long!
Investor Tools
$154,000
Estimated Property Value
$75,685Estimated Mortgage Balance
$78,315Estimated Equity
50% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$924 /month
Positive
Cash Flow Estimate:
$308 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$303/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,861
$138,000
2025
$45,779
$92,221
$138,000
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,861
$138,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Plainscapital Mcafee Mortgage Co
Commercial
$82,880
No
First
Sep 20, 2021
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$75,685
$78,315
50%
49%
$497/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,156/mo
$497/mo
+$659/mo
9.0%
