$262,000
NAL Estimated Property Value65 Ripple Creek Cir, BROWNSVILLE, TX, 78521
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Water Heater
FlooringCarpet
Exterior
Lot Size6,935 sqft
Building Information
Year Built1980
Stories1
Roof Type105
Garage Spaces2
Land Information
APN06-1090-0030-0070-00
Lot Number7
SubdivisionResaca Gardens Subdivision Sec 5
Land UseResidential
Legal DescriptionRESACA GARDENS SUBDIVISION SEC 5 SECTION V-AMENDED LOT 7 BLK3 3
Census Tract013303
Assessed Land Value$58,937
Assessed Improvement Value$145,427
Assessment Year2025
About this property
Home is being sold as is. It has lots of potential with its 3 bedrooms, 2 bathrooms, split floor plan, pool and large fenced back yard. Both house and pool need repairs. It was conveyed into a trust when owner died so we do not have a seller's disclosure
Investor Tools
$262,000
Estimated Property Value
$127,065Estimated Mortgage Balance
$134,935Estimated Equity
51% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,572 /month
Positive
Cash Flow Estimate:
$524 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$462/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,236
$204,364
2025
$58,937
$145,427
$204,364
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,236
$204,364
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jose Luis Garcia Etux
Seller Carryback / Seller Financing / Seller Take-Back
$147,000
No
First
Jun 18, 2019
Jun 2024
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$127,065
$134,935
51%
48%
$882/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,156/mo
$882/mo
+$274/mo
5.3%
