Last 24 Hours
$226,000
NAL Estimated Property Value6049 DAKOTA ROSE CIR, BROWNSVILLE, TX, 78520
Off Market
4 Beds
2 Bath
1,224 Sq Ft
Single Family Residence
$184.64 / sqft
Built in 2024Property Lead Type:
High EquityMove-In Ready
Highlights
Interior
Bedrooms 4
Bathrooms 2
Heating Central
CoolingExterior
Lot Size4,818 sqft
Building Information
Year Built2024
Stories1
Roof Type105
Land Information
APN74-7500-0010-0170-00
Lot Number17
SubdivisionDakota Gardens Subdivision
Land UseReal Property Single Family
Legal DescriptionDAKOTA GARDENS SUBDIVISION BLK 1 LOT 17 (2024 PLAT C1-4705 THRU 4707 CCMR FILED 11/22/2023)
Census Tract014101
Assessed Land Value$38,058
Assessed Improvement Value$184,003
Assessment Year2025
About this property
Beautiful new construction 4 bedroom 2 bath home. This home offers an open concept layout, quartz countertops, nice modern fixtures and tile throughout. The property already has a rear fence installed! Seller is offering $5000 in concessions to assist buyer with closing costs. Close to SpaceX and the growing area of Brownsville.
Investor Tools
$226,000
Estimated Property Value
$214,865Estimated Mortgage Balance
$11,135Estimated Equity
4% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,356 /month
Positive
Cash Flow Estimate:
$452 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$381/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,437
$222,061
2025
$38,058
$184,003
$222,061
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,437
$222,061
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Hallmark Home Mortgage Llc
Fha
$220,755
Yes
First
Oct 29, 2024
Nov 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$214,865
$11,135
4%
95%
$1,324/mo
12.4%