$228,000
NAL Estimated Property Value8713 Swan Lake Dr, HARLINGEN, TX, 78552
Off Market
Highlights
Interior
Exterior
Lot Size6,970 sqft
Building Information
Year Built2024
Stories1
Garage Spaces1
Land Information
APN98-6562-0060-0190-00
Lot Number19
SubdivisionPelican's Landing Estates Phase Ii
Land UseResidential
Legal DescriptionLOT 19 BLK 6 PELICAN'S LANDING ESTATES PHASE II (2023 PLAT C1-4353 CCMR FILED 02/28/2022)
Census Tract010303
Assessed Land Value$47,385
Assessed Improvement Value$102,015
Assessment Year2025
About this property
This spacious residential lot is your blank canvas, whether you're envisioning your dream home to build or planning an investment property to sell. Enjoy the convenience of proximity to Rodriguez Elementary, popular eateries, the medical district, and other amenities, all just minutes away!
Investor Tools
$228,000
Estimated Property Value
$271,532Estimated Mortgage Balance
$228,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,368 /month
Positive
Cash Flow Estimate:
$456 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$354/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,107
$149,400
2025
$47,385
$102,015
$149,400
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,107
$149,400
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rally Cu
Conventional
$40,800
No
First
Nov 17, 2025
Aug 2034
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$271,532
N/A
0%
119%
$1,641/mo
