$233,000
NAL Estimated Property Value318 MCFADDEN DR. 8, BROWNSVILLE, TX, 78520
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesElectric Water Heater
FlooringTile
Building Information
Year Built2021
Stories1
Roof Type105
Garage Spaces2
Land Information
APN05-0060-0030-0030-00
SubdivisionHacienda Las Palmas Condominiums
Land UseResidential
Legal DescriptionUNT C-3 HACIENDA LAS PALMAS CONDOMINIUMS PLUS 6.25 % INT IN COM AREA PHASE C (AMEND CONDO DEC V17948 P83) FILED 8/26/11)
Census Tract012900
Assessed Land Value$14,220
Assessed Improvement Value$213,940
Assessment Year2025
About this property
Spacious, high ceilings, granite counter tops, attractive landscaping, very close to mall, stores, restaurants, and shopping plazas.
Investor Tools
$233,000
Estimated Property Value
$130,749Estimated Mortgage Balance
$102,251Estimated Equity
43% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,398 /month
Positive
Cash Flow Estimate:
$466 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$394/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,563
$228,160
2025
$14,220
$213,940
$228,160
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,563
$228,160
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Academy Mortgage Corp
Conventional
$144,000
No
First
Jun 30, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$130,749
$102,251
43%
56%
$864/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,156/mo
$864/mo
+$292/mo
6.0%
