$186,000
NAL Estimated Property Value2974 PRIMROSE LN., BROWNSVILLE, TX, 78520
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Water Heater
FlooringTile
Exterior
Lot Size7,540 sqft
Building Information
Year Built1974
Stories1
Roof Type114
Garage Spaces1
Land Information
APN03-0560-0020-0100-00
Lot Number10
SubdivisionFloral Gardens Subdivision
Land UseResidential
Legal DescriptionFLORAL GARDENS SUBDIVISION LOT 10 BLK 2
Census Tract013002
Assessed Land Value$64,085
Assessed Improvement Value$99,540
Assessment Year2025
About this property
Location, Location Location! Great opportunity for the starting family or an investor, centrally located, close to expressway, shopping center and much more! House needs TLC..
Investor Tools
$186,000
Estimated Property Value
$96,407Estimated Mortgage Balance
$89,593Estimated Equity
48% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,116 /month
Positive
Cash Flow Estimate:
$372 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$356/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,348
$163,625
2025
$64,085
$99,540
$163,625
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,348
$163,625
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Al Villarreal
Commercial
$100,000
No
First
Apr 17, 2024
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$96,407
$89,593
48%
52%
$600/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,156/mo
$600/mo
+$556/mo
7.5%
