$282,000
NAL Estimated Property Value3495 SANDALWOOD DR 16, BROWNSVILLE, TX, 78526
Off Market
Property Lead Type:
High EquityMove-In Ready
Highlights
Interior
Exterior
Lot Size5,101 sqft
Building Information
Year Built2023
Stories1
Garage Spaces2
Land Information
APN74-7921-0010-0160-00
Lot Number16
SubdivisionSandalwood Estates Phase I
Land UseResidential
Legal DescriptionLOT 16 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$210,011
Assessment Year2025
About this property
MOVE IN READY Imagine living in this 3 beds 2 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, walk in closets . covered patio to enjoy outdoor events , Excellent location nearby schools ,grocery stores, parks and shopping centers.
Investor Tools
$282,000
Estimated Property Value
$248,326Estimated Mortgage Balance
$33,674Estimated Equity
11% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,692 /month
Positive
Cash Flow Estimate:
$564 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$118/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$259,736
2025
$49,725
$210,011
$259,736
No
Tax History
Year
Tax Paid
Assessed Value
2025
N/A
$259,736
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Research Center Llc
Va
$258,000
Yes
First
Mar 26, 2024
Apr 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$248,326
$33,674
11%
88%
$1,547/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,390/mo
$1,547/mo
$-157/mo
5.9%
