$276,000
NAL Estimated Property Value705 Fannin St, WESLACO, TX, 78599
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesElectric Water Heater
FlooringTile
Exterior
Lot Size8,782 sqft
Building Information
Year Built2023
Roof Type105
Garage Spaces2
Land Information
APNT1250-03-000-0038-00
Lot Number38
SubdivisionTejas Cuatro Ph 3 - Swl
Land UseResidential
Legal DescriptionTEJAS CUATRO PH 3 LOT 38
Census Tract022402
Assessed Land Value$95,723
Assessed Improvement Value$171,062
Assessment Year2025
About this property
Located in the up and coming Tejas Cuarto subdivision. This new construction home measures 1,650 of living square feet and sits on .20 of an acre. Features a 3BR/2BA/1HB, granite countertops all throughout the home, modern light fixtures, split bedrooms and porcelain tile flooring. It displays an open concept kitchen, living and dining areas. Nearby schools, hospitals, retail outlets and restaurants encompass the area.
Investor Tools
$276,000
Estimated Property Value
$228,595Estimated Mortgage Balance
$47,405Estimated Equity
17% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,656 /month
Positive
Cash Flow Estimate:
$552 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$657/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,508
$266,785
2025
$95,723
$171,062
$266,785
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,508
$266,785
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Security Service Fcu
Conventional
$237,500
No
First
Mar 12, 2024
Apr 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$228,595
$47,405
17%
83%
$1,424/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,141/mo
$1,424/mo
$-283/mo
5.0%
