$370,000
NAL Estimated Property Value4613 RESACA NORTH ST 5, HARLINGEN, TX, 78552
Off Market
Highlights
Interior
Exterior
Lot Size7,209 sqft
Building Information
Year Built2024
Stories2
Roof Type105
Garage Spaces2
Land Information
APN88-1932-0000-0050-00
Lot Number5
SubdivisionOak Trails At Water's Edge Subdivision
Land UseVacant Land
Legal DescriptionLOT 5 OAK TRAILS AT WATER'S EDGE SUBDIVISION (2020 C1-3922 CCMR FILED 10/31/2019)
Census Tract012104
Assessed Land Value$69,949
Assessed Improvement Value$178,963
Assessment Year2025
About this property
BUILD YOUR DREAM HOME AT THIS PRIME LOCATED NEIGHBORHOOD AND EXCLUSIVE SUBDIVISION. OAK TRAILS AT WATER'S EDGE IS A NEW HOME SITE WHICH IS DESIGNED FOR SINGLE FAMILY RESIDENTIAL USE ONLY WITH NO LESS THAN 1,800 SQ FT OF LIVING AREA AND WITH A MINIMUM OF TWO CAR GARAGE. OTHER RESTRICTIONS ARE UNDER THE SUPERVISION OF THE WATER'S EDGE ARCHITECTURAL COMMITTEE IN THE CC&R'S.
Investor Tools
$370,000
Estimated Property Value
$446,078Estimated Mortgage Balance
$370,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,220 /month
Positive
Cash Flow Estimate:
$740 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$556/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,821
$248,912
2025
$69,949
$178,963
$248,912
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,821
$248,912
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Champions Funding Llc
Commercial
$450,000
No
First
Oct 31, 2025
Nov 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$446,078
N/A
0%
121%
$2,698/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,450/mo
$2,698/mo
$-1,248/mo
4.7%
