$242,000
NAL Estimated Property Value3218 LEGACY LN., HARLINGEN, TX, 78550
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDryer, Washer
FlooringTile
Exterior
Lot Size4,652 sqft
Building Information
Year Built2013
Stories1
Roof Type105
Garage Spaces2
Land Information
APN97-2187-0030-0060-00
Lot Number6
SubdivisionAdam's Landing Subdivision
Land UseResidential
Legal DescriptionLOT 6 BLK 3 ADAM'S LANDING SUBDIVISION (C1-2895B CCMR FILED 4-3-08)
Census Tract010204
Assessed Land Value$30,005
Assessed Improvement Value$164,714
Assessment Year2025
About this property
Perfect 3BD/2BTH home in the Adams Landing subdivision in Harlingen. Great schools, great location! In a quiet neighborhood, boasting tile flooring throughout with a granite island in the kitchen with pantry! Master has walk-in closet while other rooms have smaller walk-ins as well. The big back yard has been updated with a back patio deck with pergola overhang and a large storage unit that conveys with the sell. Seller is in the process of moving, interior pictures will be posted soon...but don't wait for your opportunity to see this home!
Investor Tools
$242,000
Estimated Property Value
$135,505Estimated Mortgage Balance
$106,495Estimated Equity
44% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,452 /month
Positive
Cash Flow Estimate:
$484 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$331/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,761
$194,719
2025
$30,005
$164,714
$194,719
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,761
$194,719
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Lakeview Community Capital Llc
Va
$148,387
Yes
First
Sep 22, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$135,505
$106,495
44%
56%
$890/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,180/mo
$890/mo
+$290/mo
5.9%
