$209,000
NAL Estimated Property Value3909 Gabriel, BROWNSVILLE, TX, 78526
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee Owner
Highlights
Interior
FlooringTile
Exterior
Lot Size5,092 sqft
Building Information
Year Built2017
Stories1
Roof Type114
Garage Spaces1
Land Information
APN74-7949-0010-0030-00
Lot Number3
SubdivisionCanyon Creek Subdivision
Land UseResidential
Legal DescriptionCANYON CREEK SUBDIVISION LOT 3 BLOCK 1 (C1-2523-B & 2524-A, CCMR)
Census Tract012608
Assessed Land Value$43,293
Assessed Improvement Value$138,580
Assessment Year2025
About this property
Excellent location in a quiet neighborhood. Close access to major streets/roads; 802, Paredes, Alton Gloor (close proximity to WALMART,BANKS,MALL,HOSPITAL,HEB,RESTAURANTS. Built in 2017 this all stucco 3/2 is very well taken care of. Home has security system and cameras. nice landscaping and has a very well built tool room/shed in the back. Wood Fenced on all 3 sides (just needs side doors). Very nice designs on ceilings with recessed lighting, 1 shower 1 tub 1 car garage. APPOINTMENTS SHOWING MANAGER ONLY - 24 HOUR PRIOR NOTICE.
Investor Tools
$209,000
Estimated Property Value
$167,518Estimated Mortgage Balance
$41,482Estimated Equity
19% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,254 /month
Positive
Cash Flow Estimate:
$418 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$401/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,770
$181,873
2025
$43,293
$138,580
$181,873
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,770
$181,873
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Security National Mortgage Co
Stand Alone First / Home Equity First Lien
$179,450
No
First
Sep 27, 2022
Oct 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$167,518
$41,482
19%
80%
$1,076/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,390/mo
$1,076/mo
+$314/mo
8.0%
