$257,000
NAL Estimated Property Value3900 N Tower Rd, EDINBURG, TX, 78542
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
Exterior
Lot Size21,941 sqft
Building Information
Year Built2021
Stories1
Roof Type105
Land Information
APNL3180-01-000-0018-00
Lot Number18
SubdivisionLas Encinitas Ph 1 - Seb
Land UseResidential
Legal DescriptionLAS ENCINITAS PH 1 LOT 18
Census Tract023524
Assessed Land Value$87,767
Assessed Improvement Value$138,974
Assessment Year2025
About this property
High quality unique 3 bedroom / 2 bath newly constructed Country Home in the up-and-coming Las Encinitas Subdivision in Edinburg. This home is located right off Monte Cristo Rd close enough to schools and shopping! The inviting kitchen with custom built cabinets, Quartz countertops with a lot of storage space. This home offers a split bedroom floorplan with Principal bedroom on one side of the home and the two additional bedrooms on the other, tied in by the beautiful hues of the tile floors. The primary bathroom offers a spacious walk-in closet.
Investor Tools
$257,000
Estimated Property Value
$225,728Estimated Mortgage Balance
$31,272Estimated Equity
12% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,542 /month
Positive
Cash Flow Estimate:
$514 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$323/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,594
$226,741
2025
$87,767
$138,974
$226,741
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,594
$226,741
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Usda
Usda
$235,676
Yes
First
Dec 1, 2023
Dec 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$225,728
$31,272
12%
88%
$1,413/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,141/mo
$1,413/mo
$-272/mo
5.3%
