$290,000
NAL Estimated Property Value3501 Sandal Wood Dr, BROWNSVILLE, TX, 78526
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesElectric Water Heater
FlooringTile
Exterior
Lot Size5,101 sqft
Building Information
Year Built2023
Stories1
Garage Spaces2
Land Information
APN74-7921-0010-0170-00
Lot Number17
SubdivisionSandalwood Estates Phase I
Land UseResidential
Legal DescriptionLOT 17 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$227,185
Assessment Year2025
About this property
Imagine living in these 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
$290,000
Estimated Property Value
$283,905Estimated Mortgage Balance
$6,095Estimated Equity
2% 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
$502/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,574
$276,910
2025
$49,725
$227,185
$276,910
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,574
$276,910
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Willow Bend Mortgage Co
Fha
$281,801
Yes
First
Jul 26, 2024
Aug 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$283,905
$6,095
2%
98%
$1,758/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,390/mo
$1,758/mo
$-368/mo
5.8%
