$183,000
NAL Estimated Property Value548 Burnett Rd, BROWNSVILLE, TX, 78521
$201,595 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDryer, Electric Water Heater
FlooringCarpet, Tile
Exterior
Lot Size9,243 sqft
Building Information
Year Built1985
Stories2
Roof Type114
Land Information
APN02-7910-0460-0320-00
SubdivisionEl Jardin Subdivision Share 19/27
Land UseResidential
Legal DescriptionEL JARDIN SUBDIVISION SHARE 19/27 7 SHARE 19/27 TRACT 10 BLK 46 PT N2.5, 0.2120 ACRES
Census Tract013205
Assessed Land Value$78,572
Assessed Improvement Value$73,781
Assessment Year2025
About this property
COUNTRY LIVING!!! CHARMING HOME LOCATED ON A QUIET STREET,3 BEDROOMS 1 BATH LARGE YARD COMPLETELY FENCED.
Investor Tools
$183,000
Estimated Property Value
$50,187Estimated Mortgage Balance
$132,813Estimated Equity
72% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$201,595
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,098 /month
Positive
Cash Flow Estimate:
$366 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$339/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,158
$152,353
2025
$78,572
$73,781
$152,353
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,158
$152,353
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Security Service Fcu
Stand Alone First / Home Equity First Lien
$53,200
No
First
Mar 24, 2023
Apr 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$50,187
$132,813
72%
27%
$319/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,156/mo
$319/mo
+$837/mo
7.6%
