$220,000
NAL Estimated Property Value6014 Frio River St, BROWNSVILLE, TX, 78526
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
Exterior
Lot Size5,001 sqft
Building Information
Year Built2002
Stories1
Roof Type105
Land Information
APN76-6321-0050-0470-00
Lot Number47
SubdivisionVilla Del Norte Subdivision
Land UseResidential
Legal DescriptionVILLA DEL NORTE SUBDIVISION LOT 47 BLK 5 (CAB 1 SLOT 1795-A&B 1796-A CCMR)
Census Tract014402
Assessed Land Value$48,750
Assessed Improvement Value$121,250
Assessment Year2025
About this property
This charming home with a large covered patio and fenced in back yard is located in North Brownsville close to Expressway 77, Brownsville Sports Park, Walmart, Sams, banks, hospitals, fire department, entertainment, and more. Beautiful oak tree in front of house. Security system included. The water heater was installed in 02/2023
Investor Tools
$220,000
Estimated Property Value
$173,250Estimated Mortgage Balance
$46,750Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,320 /month
Positive
Cash Flow Estimate:
$440 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$392/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,607
$170,000
2025
$48,750
$121,250
$170,000
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,607
$170,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Security National Mortgage Co
Fha
$177,721
Yes
First
Nov 12, 2024
Dec 2025
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$173,250
$46,750
21%
79%
$1,066/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,390/mo
$1,066/mo
+$324/mo
7.6%
