$290,000
NAL Estimated Property Value3453 Sandal Wood Dr, BROWNSVILLE, TX, 78526
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesElectric Water Heater
FlooringTile
Exterior
Lot Size5,101 sqft
Building Information
Year Built2022
Stories1
Roof Type114
Garage Spaces2
Land Information
APN74-7921-0010-0090-00
Lot Number9
SubdivisionSandalwood Estates Phase I
Land UseResidential
Legal DescriptionLOT 9 BLK 1 SANDALWOOD ESTATES PHASE I (2019 PLAT C1-3706-3708 CCMR FILED 3/9/2018)
Census Tract014502
Assessed Land Value$49,725
Assessed Improvement Value$229,494
Assessment Year2025
About this property
MOVE IN READY Imagine living in this 3 beds 2.5 baths residence that offers open concept and high ceilings, kitchen included pantry and island with granite counter tops , decorative TV wall, master bathroom with double sink and vanity space , walk in closets . Large covered patio to enjoy outdoor events , this home is Fully fenced with front and back grass included !!!, Excellent location nearby schools ,grocery stores, parks and shopping centers.
Investor Tools
$290,000
Estimated Property Value
$267,019Estimated Mortgage Balance
$22,981Estimated Equity
7% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,740 /month
Positive
Cash Flow Estimate:
$580 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$398/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,326
$160,443
2025
$49,725
$229,494
$279,219
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,326
$160,443
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Willow Bend Mortgage Co
Fha
$277,874
Yes
First
Feb 2, 2024
Mar 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$267,019
$22,981
7%
92%
$1,666/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,390/mo
$1,666/mo
$-276/mo
5.8%
