$269,000
NAL Estimated Property Value4921 N WESTGATE CIR., HARLINGEN, TX, 78552
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesElectric Water Heater
FlooringTile
Exterior
Lot Size5,998 sqft
Building Information
Year Built2019
Stories1
Roof Type105
Garage Spaces2
Land Information
APN88-5248-0010-0200-00
Lot Number20
SubdivisionWestway Subdivision Ph I
Land UseResidential
Legal DescriptionLOT 20 BLK 1 WESTWAY SUBDIVISION PH I (C1-2866B & C1-2867A CCMR FILED 12-7-07)
Census Tract012104
Assessed Land Value$45,900
Assessed Improvement Value$242,306
Assessment Year2025
About this property
NICE STARTER HOME 3 BEDROOMS 2 BATH 2 CAR GARAGE TILE FLOORS GRANITE TOPS FENCED GRASS IN FRONT
Investor Tools
$269,000
Estimated Property Value
$155,233Estimated Mortgage Balance
$113,767Estimated Equity
42% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,614 /month
Positive
Cash Flow Estimate:
$538 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$378/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,193
$246,815
2025
$45,900
$242,306
$288,206
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,193
$246,815
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bank Of England
Va
$175,084
Yes
First
Jun 30, 2020
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$155,233
$113,767
42%
58%
$1,050/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,280/mo
$1,050/mo
+$230/mo
5.7%
