$215,811
NAL Estimated Property Value3124 Impala Dr, BROWNSVILLE, TX, 78521
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesElectric Water Heater
FlooringTile
Exterior
Lot Size5,001 sqft
Building Information
Year Built2021
Stories1
Roof Type105
Garage Spaces1
Land Information
APN04-1750-0120-0270-00
SubdivisionLa Coma Unsubdivided Esg Share 19
Land UseResidential
Legal DescriptionLA COMA UNSUBDIVIDED ESG SHARE 19 LA COMA-LT L-27 SH 19 TRACT 2
Census Tract013307
Assessed Land Value$39,500
Assessed Improvement Value$176,311
Assessment Year2025
About this property
New Construction !! Beautiful starter home ! Taxes are on land only. Easy to show
Investor Tools
$215,811
Estimated Property Value
$161,266Estimated Mortgage Balance
$54,545Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,295 /month
Positive
Cash Flow Estimate:
$432 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$463/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,474
$215,811
2025
$39,500
$176,311
$215,811
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,474
$215,811
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Community Development Corporation Of Bro
Fha
$168,538
Yes
First
Jan 14, 2022
Feb 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$161,266
$54,545
25%
75%
$1,052/mo
