$1,450
3903 E Lopez Dr, Edinburg, TX, 78542
On Market
Property Lead Type:
Deal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Water Heater, Microwave
Exterior
Lot Size10,080 sqft
Building Information
Year Built1971
Stories1
Roof Type112
Land Information
APNT5200-00-000-0009-00
Lot Number9
SubdivisionTierra Del Valle - Seb
Land UseResidential
Legal DescriptionTIERRA DEL VALLE LOT 9
Census Tract023803
Assessed Land Value$55,440
Assessed Improvement Value$74,492
Assessment Year2025
About this property
Beautiful 3-bedroom, 2-bath home featuring an open-concept layout designed for comfortable everyday living and entertaining. The spacious living area flows seamlessly into the kitchen and dining space, creating a welcoming atmosphere. A dedicated laundry room adds convenience and functionality. This home offers a practical floor plan with plenty of room to make it your own. Don’t miss the opportunity to see all this home has to offer!
Investor Tools
$151,101Estimated Mortgage Balance
$33,089Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,098 /month
Positive
Cash Flow Estimate:
$366 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$264/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,248
$129,932
2025
$55,440
$74,492
$129,932
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,248
$129,932
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mcallen Investment Partners Ltd
Purchase Money Mortgage
$155,000
No
First
Nov 7, 2024
Nov 2025
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$151,101
$100,899
40%
83%
$930/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,141/mo
$930/mo
+$211/mo
7.5%
