$236,000
NAL Estimated Property Value781 Nantucket Dr, HARLINGEN, TX, 78550
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
FlooringCarpet, Laminate, Tile
Exterior
Lot Size6,268 sqft
Building Information
Year Built2001
Stories1
Roof Type105
Garage Spaces2
Land Information
APN97-3787-0020-0320-00
Lot Number32
SubdivisionNantucket Estates
Land UseResidential
Legal DescriptionNANTUCKET ESTATES SUBDIVISION LOT 32 BLK 2 (CAB 1 SLOT 1626-A CCMR)
Census Tract010604
Assessed Land Value$40,435
Assessed Improvement Value$182,901
Assessment Year2025
About this property
Top notch 3BD/2BTH/2GAR home with an in-ground pool all for an affordable price! Well kept and freshly painted both inside and out. Owners are very meticulous when it comes to the upkeep of this home and it shows! Stunning master bathroom with a massive walk in closet. Split floor plan for privacy. Spacious kitchen that overlooks the sparkling pool. And there's still room in your backyard to do as you please. Schedule a showing today!
Investor Tools
$236,000
Estimated Property Value
$141,504Estimated Mortgage Balance
$94,496Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,416 /month
Positive
Cash Flow Estimate:
$472 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$485/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,645
$223,336
2025
$40,435
$182,901
$223,336
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,645
$223,336
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$153,800
No
First
Jan 28, 2022
Feb 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$141,504
$94,496
40%
60%
$923/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,180/mo
$923/mo
+$257/mo
6.0%
