$181,000
NAL Estimated Property Value6161 Panther, BROWNSVILLE, TX, 78521
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesElectric Water Heater
FlooringTile
Exterior
Lot Size5,001 sqft
Building Information
Year Built2019
Stories1
Roof Type114
Land Information
APN74-7538-0030-0260-00
Lot Number26
SubdivisionOcelot Grove Subdivision Section 1 (C1-2
Land UseResidential
Legal DescriptionOCELOT GROVE SUBDIVISION SECTION 1 LOT 26 BLK 3 C1-2413-AB
Census Tract014101
Assessed Land Value$39,500
Assessed Improvement Value$172,839
Assessment Year2025
About this property
NEW HOUSE UNDER CONSTRUCTION 3 BEDROOMS 2 BATHS TILE FLOORS GRANITE TOPS
Investor Tools
$181,000
Estimated Property Value
$182,190Estimated Mortgage Balance
$181,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,086 /month
Positive
Cash Flow Estimate:
$362 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$208/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,588
$128,127
2025
$39,500
$172,839
$212,339
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,588
$128,127
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Synergy One Lending
Fha
$178,703
Yes
First
Sep 17, 2025
Oct 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$182,190
N/A
0%
101%
$1,105/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,156/mo
$1,105/mo
+$51/mo
7.7%
