$405,000
NAL Estimated Property Value5796 Mystic Bnd, BROWNSVILLE, TX, 78526
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesElectric Water Heater
FlooringTile
Exterior
Lot Size12,541 sqft
Building Information
Year Built2021
Stories1
Roof Type114
Garage Spaces2
Land Information
APN79-2215-0120-0560-00
Lot Number56
SubdivisionThe Woods Subdivision
Land UseResidential
Legal DescriptionTHE WOODS SUBDIVISION LOT 56 BLK 12 (CAB 1 SLOT 2389-B CCMR) (CONTINUATION BLK 12)
Census Tract014402
Assessed Land Value$122,255
Assessed Improvement Value$300,786
Assessment Year2025
About this property
BEAUTIFUL HOUSE UNDER CONSTRUCTION 4 BEDROOMS 3.5 BATHS 2 CAR GARAGE FENCED TILE FLOORS QUARZ TOPS HIGH CEILINGS SPRINKLE SYSTEM GRASS FRONT AND BACK
Investor Tools
$405,000
Estimated Property Value
$311,654Estimated Mortgage Balance
$93,346Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,430 /month
Positive
Cash Flow Estimate:
$810 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$709/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,487
$363,951
2025
$122,255
$300,786
$423,041
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,487
$363,951
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Planet Home Lending Llc
Conventional
$340,000
No
First
Nov 30, 2021
Dec 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$311,654
$93,346
23%
77%
$2,039/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,560/mo
$2,039/mo
$-479/mo
4.6%
