$277,000
NAL Estimated Property Value8720 Firewheel Ln, BROWNSVILLE, TX, 78520
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Water Heater
FlooringCarpet, Tile
Exterior
Exterior FeaturesBalcony
Lot Size5,998 sqft
Building Information
Year Built2011
Stories2
Roof Type105
Garage Spaces1
Land Information
APN79-1415-0030-0190-00
Lot Number19
SubdivisionSummer Hill Subd, Section 1
Land UseResidential
Legal DescriptionLOT 19 BLK 3 SUMMER HILL SUBD, SECTION 1 (C1-2736-B & 2737-A, CCMR)
Census Tract012513
Assessed Land Value$58,500
Assessed Improvement Value$145,008
Assessment Year2025
About this property
This nice two-story house includes three bedrooms, two and a half bathrooms and an extra area on the upstairs landing.
Investor Tools
$277,000
Estimated Property Value
$108,080Estimated Mortgage Balance
$168,920Estimated Equity
60% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,662 /month
Positive
Cash Flow Estimate:
$554 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$245/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,561
$176,822
2025
$58,500
$145,008
$203,508
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,561
$176,822
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$117,690
No
First
Dec 23, 2021
Jan 2042
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$108,080
$168,920
60%
39%
$706/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,156/mo
$706/mo
+$450/mo
5.0%
