$404,000
NAL Estimated Property Value5840 KINGS CROSSING, BROWNSVILLE, TX, 78526
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesElectric Water Heater
FlooringTile
Exterior
Lot Size8,999 sqft
Building Information
Year Built2020
Stories1
Roof Type115
Garage Spaces2
Land Information
APN79-2265-0020-0050-00
Lot Number5
SubdivisionQueensland Subdivision Section 1
Land UseResidential
Legal DescriptionLOT 5 BLK 2 QUEENSLAND SUBDIVISION SECTION 1 (2018 PLAT C1-3660 & 3661 CCMR FILED 10/10/2017)
Census Tract014402
Assessed Land Value$87,750
Assessed Improvement Value$310,539
Assessment Year2025
About this property
NEW HOUSE UNDER CONSTRUCTION 4 BEDROOMS 3.5 BATHS TILE FLOORS QUARZ TOPS HIGH CEILINGS FENCED SPRINKLER SYSTEM FRONT AND BACK
Investor Tools
$404,000
Estimated Property Value
$251,273Estimated Mortgage Balance
$152,727Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,424 /month
Positive
Cash Flow Estimate:
$808 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$168/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$398,289
2025
$87,750
$310,539
$398,289
No
Tax History
Year
Tax Paid
Assessed Value
2025
N/A
$398,289
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Plaza Home Mortgage Inc
Va
$280,000
Yes
First
Dec 31, 2020
Feb 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$251,273
$152,727
37%
62%
$1,679/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,560/mo
$1,679/mo
$-119/mo
4.6%
