$312,000
NAL Estimated Property Value7026 HERITAGE OAKS DR., BROWNSVILLE, TX, 78521
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesElectric Water Heater
Exterior
Lot Size6,534 sqft
Building Information
Year Built2019
Stories1
Roof Type114
Garage Spaces2
Land Information
APN78-9637-0060-0220-00
Lot Number22
SubdivisionThe Woodlands No. 2-B Subdivision
Land UseResidential
Legal DescriptionLOT 22 BLK 6 THE WOODLANDS NO. 2-B SUBDIVISION (2019 PLAT C1-3733 & 3734 CCMR FILED 6/8/2018)
Census Tract014402
Assessed Land Value$63,717
Assessed Improvement Value$226,729
Assessment Year2025
About this property
Just the home you've been searching for in a Newer developed area, nearby everything !
Investor Tools
$312,000
Estimated Property Value
$45,565Estimated Mortgage Balance
$266,435Estimated Equity
85% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,872 /month
Positive
Cash Flow Estimate:
$624 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$456/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,908
$271,376
2025
$63,717
$226,729
$290,446
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,908
$271,376
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Academy Mortgage Corp
Fha
$50,875
Yes
First
Nov 3, 2020
Dec 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$45,565
$266,435
85%
15%
$306/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,390/mo
$306/mo
+$1,084/mo
5.3%
