Last 24 Hours
$291,000
NAL Estimated Property Value5021 County Road 594, Brownwood, TX, 76801
Off Market
— Beds
— Bath
1,536 Sq Ft
Built in 2023About this property
This Lake Brownwood property is located on a cove of Lake Brownwood offering huge incentives: a septic, 2 RV hook-ups, dock, a family recreational getaway across from Sandy Beach, and private boat ramp. The property has an older Manufactured home in need of substantial upgrades and maintenance.
Investor Tools
$291,000
Estimated Property Value
$173,432Estimated Mortgage Balance
$117,568Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,746 /month
Positive
Cash Flow Estimate:
$582 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$210/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,067
$84,570
2025
N/A
$84,570
$84,570
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,067
$84,570
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
21st Mortgage Corp
Purchase Money Mortgage
$182,902
No
First
Jul 26, 2023
Aug 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$173,432
$117,568
40%
60%
$1,097/mo
12.4%