$243,000
NAL Estimated Property Value7331 VILLA PANCHO, BROWNSVILLE, TX, 78521
Off Market
Property Lead Type:
High Equity
Highlights
Interior
Exterior
Lot Size1 acre
Building Information
Year Built1984
Stories1
Roof Type114
Garage Spaces5
Land Information
APN78-6480-0010-0201-00
Lot Number20
SubdivisionVilla Pancho Subdivision
Land UseResidential
Legal DescriptionLOT 20 BLK 1 VILLA PANCHO SUBDIVISION WEST 1/2
Census Tract014101
Assessed Land Value$50,000
Assessed Improvement Value$101,971
Assessment Year2025
About this property
GREAT PIECE OF PROPERTY, 1 AC OF LAND FOR THOSE LOOKING FOR PEACEFUL, QUIET, COUNTRY LIVING. HAS A SPACIOUS HOME. 2 BEDROOMS, 2 BATH, BONUS ROOM. 1325 SF DETACHED GARAGE.
Investor Tools
$243,000
Estimated Property Value
$68,402Estimated Mortgage Balance
$174,598Estimated Equity
71% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,458 /month
Positive
Cash Flow Estimate:
$486 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$295/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,328
$151,971
2025
$50,000
$101,971
$151,971
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,328
$151,971
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Academy Mortgage Corp
Fha
$82,478
Yes
First
Dec 15, 2017
Jan 2048
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$68,402
$174,598
71%
28%
$495/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$893/mo
$495/mo
+$398/mo
4.4%
