$165,000
NAL Estimated Property Value401 BOCA CHICA BLVD. #112, BROWNSVILLE, TX, 78520
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesElectric Water Heater
Exterior
Exterior FeaturesBalcony
Building Information
Year Built1974
Stories1
Roof Type114
Land Information
APN01-9330-0200-1112-00
Lot Number1-2,S
SubdivisionBrownsville Land & Imp Co Subd
Land UseResidential
Legal DescriptionBROWNSVILLE LAND & IMP CO SUBD PT LOTS 1-2 BLK U VILLA CONDESA-APT 112 BLDG A
Census Tract012900
Assessed Land Value$1,980
Assessed Improvement Value$103,326
Assessment Year2025
About this property
SPACIOUS CONDO IN AN ADULT COMMUNITY. NICE TROPICAL SETTING,EASY TO SHOW. SELLER FINANCING OPTIONS WITH 25,000 DOWN.
Investor Tools
$165,000
Estimated Property Value
$84,165Estimated Mortgage Balance
$80,835Estimated Equity
48% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$990 /month
Positive
Cash Flow Estimate:
$330 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$168/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,189
$105,306
2025
$1,980
$103,326
$105,306
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,189
$105,306
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ana Rosa Villalon
Seller Carryback / Seller Financing / Seller Take-Back
$90,000
No
First
Oct 7, 2022
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$84,165
$80,835
48%
51%
$540/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$893/mo
$540/mo
+$353/mo
6.5%
