$356,000
NAL Estimated Property Value3878 Vivian Dr, BROWNSVILLE, TX, 78521
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesElectric Water Heater
FlooringTile
Exterior
Lot Size7,501 sqft
Building Information
Year Built2022
Stories1
Roof Type105
Garage Spaces2
Land Information
APN02-7908-0020-0220-00
Lot Number22
SubdivisionThe Plantation Subd, Sect One
Land UseResidential
Legal DescriptionLOT 22 BLK 2 THE PLANTATION SUBD, SECT ONE C1-2754-A CCMR
Census Tract013102
Assessed Land Value$63,750
Assessed Improvement Value$207,015
Assessment Year2025
About this property
NEW HOUSE UNDER CONSTRUCTION, 4 BEDROOMS 3 BATHS TILE FLOORS QUARZ IN KITCHEN AND BATHS. 2 CAR GARAGE
Investor Tools
$356,000
Estimated Property Value
$314,693Estimated Mortgage Balance
$41,307Estimated Equity
11% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,136 /month
Positive
Cash Flow Estimate:
$712 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$616/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,613
$270,765
2025
$63,750
$207,015
$270,765
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,613
$270,765
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
New American Funding
Fha
$331,877
Yes
First
Jun 8, 2023
Jul 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$314,693
$41,307
11%
88%
$1,990/mo
