$336,000
7648 Waverly Dr, BROWNSVILLE, TX, 78520
On Market
Just Added
Property Lead Type:
Must-SellAbsentee Owner
Highlights
Interior
AppliancesElectric Water Heater
FlooringTile
Exterior
Lot Size6,891 sqft
Building Information
Year Built2022
Stories1
Garage Spaces2
Land Information
APN79-1402-0030-0090-00
Lot Number9
SubdivisionRosewood Estates Section Two
Land UseResidential
Legal DescriptionLOT 9 BLK 3 ROSEWOOD ESTATES SECTION TWO (2022 PLAT C1-4144-46 CCMR FILED 02/25/2021)
Census Tract012513
Assessed Land Value$67,178
Assessed Improvement Value$250,616
Assessment Year2025
About this property
Build in 2022 this modern home with a nice modern layout with quartz counter top, big kitchen Island, very spacious livingroom with modern restrooms, freestanding modern tub in main restroom stand up showers double garage with led lighting with pleaty of back yard.
Investor Tools
$304,452Estimated Mortgage Balance
$23,586Estimated Equity
6% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,016 /month
Positive
Cash Flow Estimate:
$672 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$698/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,743
$317,794
2025
$67,178
$250,616
$317,794
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,743
$317,794
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nations Reliable Lending Llc
Fha
$321,077
Yes
First
Jun 3, 2023
Jul 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$304,452
$22,548
6%
93%
$1,926/mo
