$163,000
NAL Estimated Property Value8217 Gardenia St, EDINBURG, TX, 78542
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDryer, Washer, Electric Water Heater
Exterior
Lot Size21,850 sqft
Building Information
Year Built2020
Stories1
Roof Type105
Garage Spaces2
Land Information
APNS0455-00-000-0004-00
Lot Number4
SubdivisionSan Carlos Estates - Seb
Land UseResidential
Legal DescriptionSAN CARLOS ESTATES LOT 4
Census Tract023528
Assessed Land Value$78,660
Assessed Improvement Value$84,271
Assessment Year2025
About this property
North Edinburg - Cozy Home sitting on a 1/2 Acre (HCAD) 2 Bedroom, 1 Bath , 2 Car Carport. High Decorative Ceilings with Fans, Laundry Room, Mature Trees. FM 107 and Valverde Area.
Investor Tools
$163,000
Estimated Property Value
$32,992Estimated Mortgage Balance
$130,008Estimated Equity
79% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$990 /month
Positive
Cash Flow Estimate:
$330 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$140/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$866
$128,467
2025
$78,660
$84,271
$162,931
No
Tax History
Year
Tax Paid
Assessed Value
2024
$866
$128,467
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Graciela Estates Llc
Purchase Money Mortgage
$39,495
No
First
Mar 28, 2018
Mar 2048
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$32,992
$130,008
79%
20%
$237/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,141/mo
$237/mo
+$904/mo
8.4%
