$185,000
NAL Estimated Property Value594 Pera Ave, BROWNSVILLE, TX, 78521
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDryer, Washer, Electric Water Heater
FlooringTile
Exterior
Lot Size5,502 sqft
Building Information
Year Built1999
Stories1
Roof Type114
Land Information
APN74-7551-0030-0190-00
Lot Number19
SubdivisionEl Naranjal Subdivision Section I
Land UseResidential
Legal DescriptionEL NARANJAL SUBDIISION SECTION I LOT 19 BLK 3
Census Tract014102
Assessed Land Value$44,000
Assessed Improvement Value$121,500
Assessment Year2025
About this property
GREAT STARTER HOME**4 bedrooms, and 1 bathroom. Tile floors throughout. It has a storage room and a pergola for entertaining. All appliances convey, Stove, Refrigerator, Washer and Dryer. PROPERTY NEAR, SPACE X, SHOPPING CENTERS RESTAURANTS, SCHOOLS ETC Seller is very motivated!
Investor Tools
$185,000
Estimated Property Value
$125,724Estimated Mortgage Balance
$59,276Estimated Equity
32% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,110 /month
Positive
Cash Flow Estimate:
$370 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$363/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,431
$165,500
2025
$44,000
$121,500
$165,500
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,431
$165,500
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$131,920
No
First
Sep 5, 2023
Oct 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$125,724
$59,276
32%
68%
$791/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,156/mo
$791/mo
+$365/mo
7.5%
