$206,008
NAL Estimated Property Value3001 BRUSHY CT, HARLINGEN, TX, 78550
Off Market
Property Lead Type:
High Equity
Highlights
Interior
Exterior
Lot Size6,334 sqft
Building Information
Year Built2024
Stories1
Garage Spaces1
Land Information
APN19-9739-0020-0070-00
Lot Number7
SubdivisionMesquite Wood Subdivision Phase Ii
Land UseReal Property Single Family
Legal DescriptionMESQUITE WOOD SUBDIVISION PHASE II BLK 2 LOT 7 (C1-4531 CCMR FILED 1/13/2023)
Census Tract011802
Assessed Land Value$40,854
Assessed Improvement Value$165,154
Assessment Year2025
About this property
***NEW CONSTRUCITON***$5000.00 seller concessions. 3/2/1 Texas State Affordable Housing Corp. owns the subdivision and therefore any individual wanting to purchase must qualify. See documents for eligibility/income limits.
Investor Tools
$206,008
Estimated Property Value
$300,260Estimated Mortgage Balance
$206,008Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,236 /month
Positive
Cash Flow Estimate:
$412 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$311/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,701
$206,008
2025
$40,854
$165,154
$206,008
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,701
$206,008
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Crosscountry Mortgage Llc
Fha
$153,764
Yes
First
Dec 30, 2024
Jan 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$300,260
N/A
0%
146%
$1,844/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,280/mo
$1,844/mo
$-564/mo
7.5%
