$221,000
NAL Estimated Property Value437 Windcrest Dr, BROWNSVILLE, TX, 78521
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Water Heater
FlooringTile
Exterior
Lot Size8,050 sqft
Building Information
Year Built1988
Stories1
Roof Type105
Garage Spaces2
Land Information
APN06-5382-0030-0070-00
Lot Number7
SubdivisionRoyal Village Subdivision Sec 2
Land UseResidential
Legal DescriptionROYAL VILLAGE SUBDIVISION SEC 2 AMENDED MAP 2 LOT 7 BLK 3
Census Tract013106
Assessed Land Value$68,425
Assessed Improvement Value$95,955
Assessment Year2025
About this property
Seller is related to the Brokers.
Investor Tools
$221,000
Estimated Property Value
$59,712Estimated Mortgage Balance
$161,288Estimated Equity
72% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,326 /month
Positive
Cash Flow Estimate:
$442 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$215/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,478
$121,910
2025
$68,425
$95,955
$164,380
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,478
$121,910
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Conventional
$72,000
No
First
Dec 4, 2017
Jan 2048
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$59,712
$161,288
72%
27%
$432/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,156/mo
$432/mo
+$724/mo
6.3%
