Last 24 Hours
$217,000
NAL Estimated Property Value39 Waterfront Dr # I-39, BROWNSVILLE, TX, 78520
Off Market
2 Beds
2 Bath
1,500 Sq Ft
$123.33 / sqft
Built in 2009Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
Bedrooms 2
Bathrooms Full 3
Garage Available
Heating Central
CoolingAppliancesElectric Water Heater
FlooringCarpet, Tile
Building Information
Year Built1987
Stories1
Roof Type104
Garage Spaces2
Land Information
APN76-1280-0090-0390-00
SubdivisionLakeside Condominiums
Land UseReal Property Single Family - Condo
Legal DescriptionUNT 39 BLD I LAKESIDE CONDOMINIUMS (VOL 12 PG 9 CONDO DEC)
Census Tract012900
Assessed Land Value$10,560
Assessed Improvement Value$159,440
Assessment Year2025
About this property
Great location! This spacious and well kept waterfront condo is in a desirable area at VICC. This unit is a one story condo with two large bedrooms and 2 full bathrooms and features a waterfront view, a 2 car garage, and hurricane shutters.. The master bedroom has a walk-in closet and a shower/tub combo. Call to set up an appoint to tour this gem.
Investor Tools
$217,000
Estimated Property Value
$0Estimated Mortgage Balance
$217,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,302 /month
Positive
Cash Flow Estimate:
$434 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$380/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,478
$170,000
2025
$10,560
$159,440
$170,000
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,478
$170,000
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$217,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$893/mo
N/A
+$893/mo
4.9%
12.4%