$412,000
NAL Estimated Property Value6040 Surrey Ln, BROWNSVILLE, TX, 78526
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesElectric Water Heater
FlooringTile
Exterior
Lot Size8,999 sqft
Building Information
Year Built2021
Stories1
Roof Type114
Garage Spaces2
Land Information
APN79-2270-0050-0070-00
Lot Number7
SubdivisionQueensland Subdivision Section 3
Land UseResidential
Legal DescriptionLOT 7 BLK 5 QUEENSLAND SUBDIVISION SECTION 3 (2021 C1-3970-72 CCMR FILED 01/14/2020)
Census Tract014402
Assessed Land Value$87,750
Assessed Improvement Value$298,534
Assessment Year2025
About this property
NEW HOUSE 4 BEDROOMS 3.5 BATHS TILE FLOORS QUARZ TOPS 2 CAR GARAGE FENCED GRASS IN FRONT AND BACK SPRINKLER SYSTEM
Investor Tools
$412,000
Estimated Property Value
$334,583Estimated Mortgage Balance
$77,417Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,472 /month
Positive
Cash Flow Estimate:
$824 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$752/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,961
$386,284
2025
$87,750
$298,534
$386,284
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,961
$386,284
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$361,000
No
First
May 20, 2022
Jun 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$334,583
$77,417
18%
81%
$2,165/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,560/mo
$2,165/mo
$-605/mo
4.5%
