$415,000
3550 DE LOS REYES DR, BROWNSVILLE, TX, 78521
On Market
Commercial
Highlights
Interior
AppliancesElectric Water Heater
FlooringTile
Exterior
Lot Size5,110 sqft
Building Information
Year Built1998
Stories1
Roof Type114
Garage Spaces2
Land Information
APN74-7961-0010-0290-00
Lot Number29
SubdivisionVilla Del Rey Subdivision
Land UseResidential
Legal DescriptionVILLA DEL REY SUBDIVISION LOT 29 BLK 1
Census Tract012608
Assessed Land Value$43,444
Assessed Improvement Value$123,272
Assessment Year2025
About this property
BRAND NEW DUPLEX- Excellent investment opportunity! Live in one unit and rent the other, or add a turnkey to your portfolio. One Unit is alreay leased for $1700 per month, providing immediate income. Each unit offers 3 bedrooms, 2 baths, a private backyard, plus stove and refrigerator included, Modern low maintenance, and ready to go. Up to $6000 for sellers concession.
Investor Tools
$0Estimated Mortgage Balance
$127,075Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,490 /month
Positive
Cash Flow Estimate:
$830 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$177/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,488
$127,075
2025
$43,444
$123,272
$166,716
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,488
$127,075
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$127,075
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,156/mo
N/A
+$1,156/mo
10.9%
