$126,000
NAL Estimated Property Value4 Southern Dr, BROWNSVILLE, TX, 78520
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
Exterior
Lot Size6,625 sqft
Building Information
Year Built1968
Stories1
Roof Type105
Land Information
APN02-8750-0060-0120-00
Lot Number12
SubdivisionElizabeth Heights Subdivision
Land UseResidential
Legal DescriptionELIZABETH HEIGHTS SUBDIVISION LOT 12 BLK 6
Census Tract012900
Assessed Land Value$51,333
Assessed Improvement Value$48,662
Assessment Year2025
About this property
Come check out the potential of this home. Great investment opportunity or starter home. This 3 bedroom, 2 bath sits on a spacious corner lot. Roof is 2 years old. Priced to sell and easy to show.
Investor Tools
$126,000
Estimated Property Value
$107,185Estimated Mortgage Balance
$18,815Estimated Equity
14% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$756 /month
Positive
Cash Flow Estimate:
$252 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$146/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,125
$99,995
2025
$51,333
$48,662
$99,995
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,125
$99,995
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$109,610
No
First
Jan 30, 2025
Feb 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$107,185
$18,815
14%
85%
$658/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$893/mo
$658/mo
+$235/mo
8.5%
