$332,227
NAL Estimated Property Value505 ARROYO VISTA CT., HARLINGEN, TX, 78550
Off Market
Commercial
Highlights
Interior
AppliancesDryer, Washer, Electric Water Heater
FlooringCarpet, Tile
Exterior
Lot Size18,155 sqft
Building Information
Year Built2007
Stories2
Roof Type105
Land Information
APN15-7597-0020-0040-00
Lot Number4
SubdivisionThe Oaks Subdivision Unit Iii
Land UseOther / Unknown
Legal DescriptionTHE OAKS SUBDIVISION UNIT III LOT 4 BLOCK 2 (C1-2527-B CCMR)
Census Tract011801
Assessed Land Value$117,100
Assessed Improvement Value$215,127
Assessment Year2025
About this property
Very well maintained 4 plex with good rental history. Owners occupy unit 4, which is a 3 bedroom 2 bath with a large privacy fenced back yard. The two middle units are 2 bedroom 1 bath and unit 1 is a 2 bedroom 2 bath. Units 1-3 each have a small privacy fenced back yard. Each unit has refrigerator, stove/range and washer and dryer. Each unit has it's own electric meter and tenants pay their own electric. There are two water meters and the tenants are billed monthly for their share of the water. The entire property is in very good condition.
Investor Tools
$332,227
Estimated Property Value
$108,301Estimated Mortgage Balance
$223,926Estimated Equity
67% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,993 /month
Positive
Cash Flow Estimate:
$664 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$138/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$332,227
2025
$117,100
$215,127
$332,227
No
Tax History
Year
Tax Paid
Assessed Value
2025
N/A
$332,227
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
International Bank
Commercial
$214,000
No
First
Mar 5, 2007
Mar 2008
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$108,301
$223,926
67%
33%
$1,284/mo
