$250,000
NAL Estimated Property Value5093 Sedona Pl, BROWNSVILLE, TX, 78520
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Water Heater
FlooringCarpet, Tile
Exterior
Lot Size8,742 sqft
Building Information
Year Built2017
Stories1
Roof Type105
Garage Spaces1
Land Information
APN73-9341-0020-0180-00
Lot Number18
SubdivisionSimmons Crossing Subdivision Replat
Land UseResidential
Legal DescriptionLOT 18 BLK 2 SIMMONS CROSSING SUBDIVISION, REPLAT (2017 REPLAT C1-3479,3480 & 3481 CCMR FILED 06/14/2016) (2016 C1-3352 THRU
Census Tract012517
Assessed Land Value$75,168
Assessed Improvement Value$142,919
Assessment Year2025
Investor Tools
$250,000
Estimated Property Value
$88,410Estimated Mortgage Balance
$161,590Estimated Equity
64% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,500 /month
Positive
Cash Flow Estimate:
$500 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$340/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,834
$192,986
2025
$75,168
$142,919
$218,087
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,834
$192,986
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Finance Of America Mortgage Llc
Conventional
$107,920
No
First
Jul 28, 2017
Aug 2032
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$88,410
$161,590
64%
35%
$648/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,304/mo
$648/mo
+$656/mo
6.3%
