$375,000
504 E Jefferson St, BROWNSVILLE, TX, 78520
On Market
Commercial
Highlights
Interior
AppliancesGas Water Heater
Exterior
Exterior FeaturesBalcony
Lot Size6,003 sqft
Building Information
Year Built1950
Stories1
Roof Type114
Land Information
APN01-0000-0980-0060-00
Lot Number6
SubdivisionBrownsville Original Townsite (Vol 5 Pg
Land UseResidential
Legal DescriptionLOT 6 BLK 98 BROWNSVILLE ORIGINAL TOWNSITE (VOL 5 PG 13 MRCC)
Census Tract014002
Assessed Land Value$49,800
Assessed Improvement Value$102,531
Assessment Year2025
About this property
NEW ROOFS, COMPLETELY LEASED. EASY RENTALS, SOME LONG TERM TENANTS. WELL MAINTAINED. SELLER FINANCING OPTION
Investor Tools
$165,915Estimated Mortgage Balance
$9,085Estimated Equity
5% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,250 /month
Positive
Cash Flow Estimate:
$750 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$333/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,117
$152,331
2025
$49,800
$102,531
$152,331
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,117
$152,331
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
International Bank Of Commerce
Commercial
$180,000
No
First
Feb 16, 2022
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$165,915
$9,085
5%
95%
$1,080/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,156/mo
$1,080/mo
+$76/mo
7.9%
