$525,000
3805 FM 511, BROWNSVILLE, TX, 78520
On Market
Commercial
Highlights
Interior
FlooringConcrete
Exterior
Lot Size1.64 acres
Building Information
Year Built2018
Stories1
Land Information
APN74-7960-1760-0001-00
SubdivisionEl Jardin Subdivision Share 19/27
Land UseCommercial
Legal DescriptionEL JARDIN SUBDIVISION SHARE 19/27 E 19/27 BLK 176, 1.64 AC OUT OF 3.08 ACS OUT OF 10.0000 ACRES
Census Tract014202
Assessed Land Value$103,362
Assessed Improvement Value$91,223
Assessment Year2025
About this property
HIGH VISABILTIY!!!! 1.64 ACRES ON FM 511 AND OLD PORT ISABEL RD. ACCESS FROM BOTH 511 AND OLD PORT ISABEL RD. COMMERCIAL BUSINESS OPORTUNITY. FOR LEASE AT $3850/ MONTH. ELECTRIC SERVICE AVAILABLE.
Investor Tools
$96,562Estimated Mortgage Balance
$98,023Estimated Equity
50% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,150 /month
Positive
Cash Flow Estimate:
$1,050 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$417/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,034
$194,585
2025
$103,362
$91,223
$194,585
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,034
$194,585
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Elizar Rodriguez
Unknown
$100,000
No
First
May 3, 2024
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$96,562
$98,023
50%
50%
$600/mo
