$147,000
NAL Estimated Property Value341 JOSE MARTI BLVD. 203, BROWNSVILLE, TX, 78526
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDryer, Washer, Electric Water Heater
FlooringCarpet, Tile
Exterior
Exterior FeaturesBalcony
Lot Size1,590 sqft
Building Information
Year Built1980
Stories1
Roof Type105
Land Information
APN06-9220-0300-0302-00
SubdivisionSunrise Condominiums Ii
Land UseResidential
Legal DescriptionUNT 302 BLD B SUNRISE CONDOMINIUMS II (VOL 14 PG 117-150 CD)
Census Tract012613
Assessed Land Value$4,529
Assessed Improvement Value$64,204
Assessment Year2025
About this property
RECENTLY REMODELED SUPER NICE VERY SPACIOUS. ALL APPLIANCES INCLUDED, INCLUDING WASHER AND DRYER. UNIT 203 IS LOCATED IN BLDG. 341. COULD BE FOR INVESTOR.
Investor Tools
$147,000
Estimated Property Value
$92,175Estimated Mortgage Balance
$54,825Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$882 /month
Positive
Cash Flow Estimate:
$294 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$178/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,406
$68,733
2025
$4,529
$64,204
$68,733
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,406
$68,733
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Conventional
$94,850
No
First
Sep 27, 2024
Oct 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$92,175
$54,825
37%
63%
$569/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,390/mo
$569/mo
+$821/mo
11.3%
