$234,000
NAL Estimated Property Value3195 Calle Columbia, BROWNSVILLE, TX, 78526
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Water Heater
FlooringCarpet, Tile
Exterior
Lot Size5,001 sqft
Building Information
Year Built2006
Stories1
Roof Type114
Garage Spaces1
Land Information
APN79-1948-0060-0410-00
Lot Number41
SubdivisionLa Villita De La Nortena Ph 4 Sec1
Land UseResidential
Legal DescriptionLA VILLITA DE LA NORTENA PH 4 SEC1 BLK 6 LOT 41 (CAB 1 SLOT 2278-B 2279-AB)
Census Tract014502
Assessed Land Value$42,500
Assessed Improvement Value$147,441
Assessment Year2025
About this property
This home features a 3 bedroom 2 bath with 1400 sqft living area on the resaca. Fenced.
Investor Tools
$234,000
Estimated Property Value
$59,571Estimated Mortgage Balance
$174,429Estimated Equity
74% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,404 /month
Positive
Cash Flow Estimate:
$468 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$494/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,764
$189,941
2025
$42,500
$147,441
$189,941
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,764
$189,941
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Regions Bank
Conventional
$70,000
No
First
Nov 6, 2018
Dec 2048
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$59,571
$174,429
74%
25%
$420/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,390/mo
$420/mo
+$970/mo
7.1%
