$201,878
NAL Estimated Property Value3914 Darrell St, HARLINGEN, TX, 78550
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesElectric Water Heater
FlooringTile
Exterior
Lot Size6,003 sqft
Building Information
Year Built1980
Stories1
Roof Type114
Land Information
APN16-8770-0030-0040-00
Lot Number4
SubdivisionCottonwood Estates Subdivision
Land UseResidential
Legal DescriptionHARLINGEN - COTTONWOOD ESTATES LOT 4 BLK 3
Census Tract011801
Assessed Land Value$38,705
Assessed Improvement Value$163,173
Assessment Year2025
About this property
Beautiful very well kept 4 bedroom 2 bath home perfectly located in Harlingen. Replaced roof, flooring, windows and many more. Huge backyard with a spacious shed. MOVE IN READY!! Close to shopping centers, schools and hospitals.
Investor Tools
$201,878
Estimated Property Value
$92,160Estimated Mortgage Balance
$109,718Estimated Equity
54% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,211 /month
Positive
Cash Flow Estimate:
$404 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$410/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,910
$201,878
2025
$38,705
$163,173
$201,878
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,910
$201,878
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Academy Mortgage Corp
Conventional
$101,500
No
First
Sep 28, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$92,160
$109,718
54%
46%
$609/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,180/mo
$609/mo
+$571/mo
7.0%
