$178,000
NAL Estimated Property Value5076 Fonsi Dr, BROWNSVILLE, TX, 78521
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDryer, Washer, Electric Water Heater
FlooringTile
Exterior
Lot Size5,201 sqft
Building Information
Year Built2002
Stories1
Roof Type105
Garage Spaces1
Land Information
APN74-9345-0010-0470-00
Lot Number47
SubdivisionVilla Bonita Subdivision Section 6
Land UseResidential
Legal DescriptionVILLA BONITA SUBD SECTION SIX LOT 47 BLK 1 (CAB 1 SLOT 1967-AB CCMR)
Census Tract013308
Assessed Land Value$41,080
Assessed Improvement Value$152,429
Assessment Year2025
About this property
A 3 bedroom and 2 bath home totally remolded home with all new tile in kitchen and living areas, new carpet in the bedrooms, all new appliances including washer and dryer; energy efficient lighting and freshly painted!! Turn key ready for a great price.
Investor Tools
$178,000
Estimated Property Value
$127,412Estimated Mortgage Balance
$50,588Estimated Equity
28% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,068 /month
Positive
Cash Flow Estimate:
$356 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$198/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,483
$119,643
2025
$41,080
$152,429
$193,509
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,483
$119,643
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pacific Union Financial Llc
Fha
$78,551
Yes
First
Mar 30, 2017
Apr 2047
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$127,412
$50,588
28%
72%
$942/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,156/mo
$942/mo
+$214/mo
7.8%
