$377,000
NAL Estimated Property Value5312 Rustic Manor Dr, BROWNSVILLE, TX, 78526
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Water Heater
FlooringTile
Exterior
Lot Size13,499 sqft
Building Information
Year Built2001
Stories1
Roof Type105
Garage Spaces2
Land Information
APN79-2215-0100-0050-00
Lot Number5
SubdivisionThe Woods Subdivision
Land UseResidential
Legal DescriptionTHE WOODS SUBDIVISION CONTINUATION LOT 5 BLK 10 (CAB 1 SLOT 1754-A & B CCMR -2000)
Census Tract014402
Assessed Land Value$131,625
Assessed Improvement Value$220,964
Assessment Year2025
About this property
Well maintained Gloor built home. Split floor plan. Nice backyard with large screened porch. New roof Nov/Dec 2018.
Investor Tools
$377,000
Estimated Property Value
$216,605Estimated Mortgage Balance
$160,395Estimated Equity
42% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,262 /month
Positive
Cash Flow Estimate:
$754 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$534/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$309,966
2025
$131,625
$220,964
$352,589
No
Tax History
Year
Tax Paid
Assessed Value
2025
N/A
$309,966
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Va
$249,500
Yes
First
Aug 14, 2019
Sep 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$216,605
$160,395
42%
57%
$1,496/mo
