$139,000
NAL Estimated Property Value3910 E Texas Road, Edinburg, TX, 78542
$180,700 ARV
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesWater Heater
FlooringTile
Exterior
Lot Size17,860 sqft
Building Information
Year Built1979
Stories1
Roof Type105
Garage Spaces1
Land Information
APNA1800-00-059-0004-12
Lot Number4
SubdivisionAlamo Land & Sugar Co
Land UseResidential
Legal DescriptionALAMO LAND & SUGAR CO N165'-W132' LOT 4 BLK 59 0.50AC GR 0.41AC NET
Census Tract023806
Assessed Land Value$42,835
Assessed Improvement Value$79,686
Assessment Year2025
About this property
Amazing opportunity with this property that is located behind Idea academy and the UTRGV stadium and features a large lot with a home that needs to be renovated.
Investor Tools
$139,000
Estimated Property Value
$2,955Estimated Mortgage Balance
$136,045Estimated Equity
97% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$180,700
Rent-to-Value Ratio: 0.72%
Rent Estimate
$834 /month
Positive
Cash Flow Estimate:
$278 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$107/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$585
$117,820
2025
$42,835
$79,686
$122,521
No
Tax History
Year
Tax Paid
Assessed Value
2024
$585
$117,820
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Alternative Capital Group Inc
N/A
$37,500
N/A
First
Oct 24, 1997
Nov 2027
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$2,955
$136,045
97%
2%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,141/mo
N/A
+$1,141/mo
9.9%
