$148,000
NAL Estimated Property Value325 Fern Dr, BROWNSVILLE, TX, 78521
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size6,042 sqft
Building Information
Year Built1972
Stories1
Roof Type105
Garage Spaces1
Land Information
APN04-7001-0010-0010-00
Lot Number1
SubdivisionUn Arbol Subdivision
Land UseResidential
Legal DescriptionLOT 1 BLK 1 UN ARBOL SUBDIVISION (2017 C1-3443 CCMR FILED 02/29/2016)
Census Tract013104
Assessed Land Value$51,363
Assessed Improvement Value$130,027
Assessment Year2025
Investor Tools
$148,000
Estimated Property Value
$42,811Estimated Mortgage Balance
$105,189Estimated Equity
71% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$888 /month
Positive
Cash Flow Estimate:
$296 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$147/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,024
$84,505
2025
$51,363
$130,027
$181,390
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,024
$84,505
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Academy Mortgage Corp
Conventional
$52,000
No
First
Sep 20, 2017
Oct 2032
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$42,811
$105,189
71%
29%
$312/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,156/mo
$312/mo
+$844/mo
9.4%
