$287,000
NAL Estimated Property Value4939 Rioja Ln, BROWNSVILLE, TX, 78521
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesElectric Water Heater
FlooringTile
Exterior
Lot Size5,458 sqft
Building Information
Year Built2023
Stories1
Garage Spaces1
Land Information
APN02-7952-0020-0060-00
Lot Number6
SubdivisionJardines De Sevilla Subdivision
Land UseReal Property Single Family
Legal DescriptionLOT 6 BLK 2 JARDINES DE SEVILLA SUBDIVISION (2021 C1-3967-3969 CCMR FILED 01/14/2020)
Census Tract013205
Assessed Land Value$46,410
Assessed Improvement Value$190,747
Assessment Year2025
About this property
New Construction 3 bedrooms, 2 baths, 1 car garage. Open floor plan with high ceilings, porcelain tile throughout, Kitchen has granite countertops.
Investor Tools
$287,000
Estimated Property Value
$243,595Estimated Mortgage Balance
$43,405Estimated Equity
15% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,722 /month
Positive
Cash Flow Estimate:
$574 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$432/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,750
$237,157
2025
$46,410
$190,747
$237,157
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,750
$237,157
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Lakeview Community Capital Llc
Fha
$244,300
Yes
First
Feb 18, 2026
Mar 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$243,595
$43,405
15%
85%
$1,465/mo
