$237,000
NAL Estimated Property Value5775 Broken Spoke, BROWNSVILLE, TX, 78526
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Water Heater
FlooringCarpet, Tile
Exterior
Lot Size8,028 sqft
Building Information
Year Built2005
Stories1
Roof Type105
Garage Spaces2
Land Information
APN79-2235-0100-0150-00
Lot Number15
SubdivisionCross Country Trails Phase I
Land UseResidential
Legal DescriptionCROSS COUNTRY TRAILS PHASE I LOT 15 BLK 10 CAB 1 SLOT 2390B CCMR
Census Tract014402
Assessed Land Value$78,293
Assessed Improvement Value$183,578
Assessment Year2025
About this property
THIS HOME IS LOCATED IN THE DESIRABLE NEIGHBORHOOD OF CROSS COUNTRY TRAILS, KEPT IN GOOD CONDITION WITH NICE CURB APPEAL. CLOSE TO DINING, ENTERTAINING, SHOPPING & MEDICAL FACILITIES, AND ZONED FOR LOS FRESNOS SCHOOLS. HAS A SPLIT-BEDROOM FLOOR PLAN WITH AN OPEN LIVING/DINING/KITCHEN CONCEPT. REAR YARD WITH PRIVACY FENCE. READY TO MOVE IN
Investor Tools
$237,000
Estimated Property Value
$130,008Estimated Mortgage Balance
$106,992Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,422 /month
Positive
Cash Flow Estimate:
$474 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$347/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$204,260
2025
$78,293
$183,578
$261,871
No
Tax History
Year
Tax Paid
Assessed Value
2025
N/A
$204,260
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Low Va Rates Llc
Va
$144,018
Yes
First
Mar 11, 2021
Apr 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$130,008
$106,992
45%
55%
$864/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,390/mo
$864/mo
+$526/mo
7.0%
