$118,000
NAL Estimated Property Value3606 E Rio Grande St, Victoria, TX, 77901
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
FlooringLaminate, Tile
Exterior
Lot Size9,422 sqft
Building Information
Year Built2010
Stories1
Roof Type105
Garage Spaces2
Land Information
APN18400-001-01800
Lot Number18
SubdivisionEast Haven
Land UseResidential
Legal DescriptionEAST HAVEN LOT 18 BLOCK 1
Census Tract000202
Assessed Land Value$19,700
Assessed Improvement Value$92,980
Assessment Year2025
About this property
Cute as can be and perfect for the first time home buyer, the down sizer or the investor! Three bedrooms and one bathroom with three great size bedrooms including good storage. Living, kitchen and dining all open. Huge backyard perfect for entertaining and the fur babies! HVAC replaced in 2019, Garage door openers in 2018, Hurricane brace bar for garage door, attic with solar power fan system, front windows have hurricane screens, back windows have roll down hurricane shutters, roof new in 2017.
Investor Tools
$118,000
Estimated Property Value
$105,125Estimated Mortgage Balance
$12,875Estimated Equity
19% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$717 /month
Positive
Cash Flow Estimate:
$239 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$252/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,433
$112,680
2025
$19,700
$92,980
$112,680
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,433
$112,680
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Freedom Mortgage Corp
Fha
$115,119
Yes
First
Oct 22, 2021
Jun 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$105,125
$25,875
19%
89%
$691/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,503/mo
$691/mo
+$812/mo
15.3%
