$148,000
NAL Estimated Property Value440-1 CHAMPION DR., BROWNSVILLE, TX, 78520
Off Market
Property Lead Type:
Deal ListAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size9,148 sqft
Building Information
Year Built1971
Stories2
Roof Type114
Land Information
APN74-4740-0040-4011-00
Lot Number4401
SubdivisionCountry Club Estates At Vicc
Land UseResidential
Legal DescriptionABST2 - COUNTRY CLUB ESTS-1 UNIT 440-1 LOT 4401, 0.2100 ACRES
Census Tract012900
Assessed Land Value$6,840
Assessed Improvement Value$82,563
Assessment Year2025
About this property
This is a 1 bedroom, 1 1/2 bathrooms townhome which features a open concept living room , dinning room and kitchen.Townhome has 2 window units, stackable washer and dryer and an bonus room off of the bedroom. Centrally located near restaurants, banks, schools and shopping, Monthly HOA of $134.16 includes Par 3 Golf, Gym, Pool, grounds maintenance, garbage.
Investor Tools
$148,000
Estimated Property Value
$16,324Estimated Mortgage Balance
$131,676Estimated Equity
88% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$888 /month
Positive
Cash Flow Estimate:
$296 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$216/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,853
$89,403
2025
$6,840
$82,563
$89,403
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,853
$89,403
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Carlos Pasol
Commercial
$36,630
No
First
Aug 1, 2005
Aug 2015
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$16,324
$131,676
88%
11%
$220/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$702/mo
$220/mo
+$482/mo
5.7%
