$291,000
NAL Estimated Property Value3477 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
APN74-7921-0010-0130-00
Lot Number13
SubdivisionSandalwood Estates Phase I
Land UseResidential
Legal DescriptionLOT 13 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$227,935
Assessment Year2025
About this property
"Welcome to your modern oasis! This newly built home features three bedrooms, two and a half baths, and a spacious open kitchen concept complete with a pantry and island granite countertops. The beautiful light fixtures throughout the home add a touch of elegance. The master bedroom boasts a walk-in closet and a double sink restroom for added convenience. Situated in an excellent location, you'll find yourself close to schools, grocery stores, parks, and shopping centers. Don't miss out on this opportunity to own a stylish and conveniently located home!"
Investor Tools
$291,000
Estimated Property Value
$273,419Estimated Mortgage Balance
$17,581Estimated Equity
6% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,746 /month
Positive
Cash Flow Estimate:
$582 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$601/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,756
$277,660
2025
$49,725
$227,935
$277,660
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,756
$277,660
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Waterstone Mortgage Corp
Fha
$281,801
Yes
First
Aug 23, 2024
Sep 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$273,419
$17,581
6%
94%
$1,690/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,390/mo
$1,690/mo
$-300/mo
5.7%
