$235,000
NAL Estimated Property Value713 Lily Ave, HARLINGEN, TX, 78552
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesElectric Water Heater
FlooringTile
Exterior
Lot Size6,939 sqft
Building Information
Year Built2021
Stories1
Roof Type114
Garage Spaces1
Land Information
APN84-0764-0040-0294-00
Lot Number294
SubdivisionHickory Hill Subdivision Phase 3
Land UseResidential
Legal DescriptionLOT 294 BLK 4 HICKORY HILL SUBDIVISION PHASE 3 (C1-2829 A CCMR FILED 6/8/07)
Census Tract010304
Assessed Land Value$46,144
Assessed Improvement Value$168,522
Assessment Year2025
About this property
***NEW CONSTRUCTION 3 BEDROOMS 2 .5 BATH HOME IN THE HICKORY HILL SUBDIVISION PHASE 3. HOME FEATURES NICE OPEN FLOOR PLAN FROM LIVING ROOM, KITCHEN TO DINNING AREA. SPLIT FLOOR PLAN AND GRANITE COUNTERTOPS THROUGHOUT! COME AND TAKE A LOOK AT THIS ONE BEFORE ITS GONE!
Investor Tools
$235,000
Estimated Property Value
$181,222Estimated Mortgage Balance
$53,778Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,410 /month
Positive
Cash Flow Estimate:
$470 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$372/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,291
$214,666
2025
$46,144
$168,522
$214,666
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,291
$214,666
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amcap Mortgage Ltd
Fha
$195,886
Yes
First
Apr 29, 2022
May 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$181,222
$53,778
22%
77%
$1,175/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,280/mo
$1,175/mo
+$105/mo
6.5%
