$390,000
NAL Estimated Property Value7767 Gastin Dr, BROWNSVILLE, TX, 78520
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Water Heater
FlooringTile
Exterior
Lot Size21,780 sqft
Building Information
Year Built2010
Stories1
Roof Type105
Garage Spaces2
Land Information
APN79-0122-0030-0120-00
Lot Number12
SubdivisionGem Estates Section Iii
Land UseResidential
Legal DescriptionGEM ESTATES SECTION III BLK 3 LOT 12 (CAB 1 SLOT 2546-A CCMR)
Census Tract012508
Assessed Land Value$57,717
Assessed Improvement Value$171,518
Assessment Year2025
About this property
Beautiful 4 bedroom/4 bath home with generous living space. Each bedroom has its own full bath. Boasts high ceilings. Relax on the covered back patio or cool off in the refreshing pool. Solar panels & hurricane shutters! Horse stables on the 1/2 acre lot. Schedule your appointment today!
Investor Tools
$390,000
Estimated Property Value
$125,607Estimated Mortgage Balance
$264,393Estimated Equity
67% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,790 /month
Positive
Cash Flow Estimate:
$930 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$359/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,363
$202,057
2025
$57,717
$171,518
$229,235
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,363
$202,057
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Security Service Fcu
Conventional
$159,000
No
First
May 25, 2016
Jun 2031
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$125,607
$264,393
67%
32%
$954/mo
