$244,000
NAL Estimated Property Value3100 Flamingo Ave Fl Amingo, McAllen, TX, 78504
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Dishwasher, Dryer, Refrigerator, Washer
FlooringTile
Exterior
Lot Size6,830 sqft
Building Information
Year Built2001
Stories1
Roof Type105
Garage Spaces2
Land Information
APNG1200-21-000-0007-00
Lot Number7
SubdivisionGardenia Terrace No. 21 - Sml
Land UseResidential
Legal DescriptionGARDENIA TERRACE NO. 21 LOT 7
Census Tract020734
Assessed Land Value$40,633
Assessed Improvement Value$165,296
Assessment Year2025
About this property
Meticulously maintained one story home in North McAllen! This home features a fantastic layout, no carpet, high ceilings, and beautiful bright colors. Each area is spacious and inviting, and the entire home is turnkey. The exterior has an amazing pergola and entertainment area. And all appliances ARE included, eliminating those extra expenses so you can move in and begin enjoying your stunning new home in your new amazing neighborhood!
Investor Tools
$244,000
Estimated Property Value
$164,973Estimated Mortgage Balance
$79,027Estimated Equity
32% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,464 /month
Positive
Cash Flow Estimate:
$488 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$351/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,990
$205,929
2025
$40,633
$165,296
$205,929
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,990
$205,929
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Aaa Capital Investment Inc
Conventional
$167,930
No
First
May 20, 2025
Jun 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$164,973
$79,027
32%
68%
$1,007/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,340/mo
$1,007/mo
+$333/mo
6.6%
