$295,000
NAL Estimated Property Value6780 Golden Cove Dr, BROWNSVILLE, TX, 78526
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee Owner
Highlights
Interior
AppliancesElectric Water Heater
FlooringTile
Exterior
Lot Size6,151 sqft
Building Information
Year Built2016
Stories1
Roof Type105
Garage Spaces2
Land Information
APN78-9653-0090-0160-00
Lot Number16
SubdivisionGarden Woods Subdivision Section Ii
Land UseResidential
Legal DescriptionLOT 16 BLK 9 GARDEN WOODS SUBDIVISION SECTION II (CAB 1 3009 A CCMR FILED 10/7/09)
Census Tract014402
Assessed Land Value$59,963
Assessed Improvement Value$205,338
Assessment Year2025
About this property
This beautiful well constructed home was built in 2016. It features an open floor plan and has a beautiful kitchen open to the living room. It also has a formal dining room that can also be used as an office.
Investor Tools
$295,000
Estimated Property Value
$184,903Estimated Mortgage Balance
$110,097Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,770 /month
Positive
Cash Flow Estimate:
$590 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$592/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,629
$265,301
2025
$59,963
$205,338
$265,301
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,629
$265,301
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Network Funding Lp
Unknown
$195,000
No
First
Jun 29, 2023
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$184,903
$110,097
37%
63%
$1,170/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,390/mo
$1,170/mo
+$220/mo
5.7%
