$218,000
NAL Estimated Property Value814 MARRS AVE., BROWNSVILLE, TX, 78521
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesElectric Water Heater
FlooringTile
Exterior
Lot Size6,003 sqft
Building Information
Year Built2020
Stories1
Roof Type105
Garage Spaces1
Land Information
APN74-7577-0290-0030-00
Lot Number3
SubdivisionEl Naranjal Section Vi
Land UseResidential
Legal DescriptionEL NARANJAL SECTION VI BLK 29 LOT 3 (CAB 1 SLOT 2278-A CCMR)
Census Tract014102
Assessed Land Value$48,053
Assessed Improvement Value$183,656
Assessment Year2025
About this property
NEW HOUSE 3 BEDROOMS 2 BATHS 1 CAR GARAGE TILE FLOORS GRANITE TOPS
Investor Tools
$218,000
Estimated Property Value
$106,425Estimated Mortgage Balance
$111,575Estimated Equity
51% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,308 /month
Positive
Cash Flow Estimate:
$436 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$302/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,536
$178,627
2025
$48,053
$183,656
$231,709
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,536
$178,627
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Finance Of America Mortgage Llc
Fha
$119,790
Yes
First
Jul 29, 2020
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$106,425
$111,575
51%
49%
$719/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,156/mo
$719/mo
+$437/mo
6.4%
