$186,000
NAL Estimated Property Value453 Avenida Del Sol, BROWNSVILLE, TX, 78526
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesElectric Water Heater
FlooringTile
Exterior
Lot Size7,610 sqft
Building Information
Year Built1985
Stories1
Roof Type105
Garage Spaces2
Land Information
APN05-4800-0010-0520-00
Lot Number52
SubdivisionPalacio Del Sol Subdivision
Land UseResidential
Legal DescriptionPALACIO DEL SOL SUBDIVISION LOT 52 BLK 1
Census Tract012617
Assessed Land Value$64,685
Assessed Improvement Value$79,279
Assessment Year2025
About this property
SOLID MASONRY WELL BUILT HOME. FEATURES, TILE THRUOUT, INSIDE LAUNDRY, LARGE LOT, LARGE 4 CAR COVERED CARPOT. HOME IS FENCED AND IS MOVE IN READY.
Investor Tools
$186,000
Estimated Property Value
$148,752Estimated Mortgage Balance
$37,248Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,116 /month
Positive
Cash Flow Estimate:
$372 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$229/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,818
$143,964
2025
$64,685
$79,279
$143,964
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,818
$143,964
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Fha
$159,065
Yes
First
Oct 12, 2022
Nov 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$148,752
$37,248
20%
80%
$954/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,560/mo
$954/mo
+$606/mo
10.1%
