$218,000
NAL Estimated Property Value3812 N Flores St, EDINBURG, TX, 78541
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesElectric Water Heater
FlooringTile
Exterior
Lot Size10,781 sqft
Building Information
Year Built1999
Stories1
Roof Type105
Garage Spaces2
Land Information
APNL4455-00-001-0005-00
Lot Number5
SubdivisionLily Estates - Seb
Land UseResidential
Legal DescriptionLILY ESTATES LOT 5 BLK 1
Census Tract023516
Assessed Land Value$26,411
Assessed Improvement Value$115,934
Assessment Year2025
About this property
Live in luxury with this newly remodeled 4 bed, 2 bath home in Edinburg coming to the market! Enjoy open concept living, and a large backyard with an additional extended driveway towards an oversized carport. Bonus storage shed included in your .25 acre lot, perfect for relaxing or entertaining. Proof of Funds or pre-approval required before showing.
Investor Tools
$218,000
Estimated Property Value
$153,004Estimated Mortgage Balance
$64,996Estimated Equity
29% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,308 /month
Positive
Cash Flow Estimate:
$436 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$282/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,296
$142,345
2025
$26,411
$115,934
$142,345
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,296
$142,345
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Willow Bend Mortgage Co
Fha
$166,920
Yes
First
Nov 29, 2021
Dec 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$153,004
$64,996
29%
70%
$1,001/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,300/mo
$1,001/mo
+$299/mo
7.2%
