$301,000
NAL Estimated Property Value8721 Swan Lake Dr, HARLINGEN, TX, 78552
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesElectric Water Heater
FlooringTile
Exterior
Lot Size7,004 sqft
Building Information
Year Built2023
Stories1
Garage Spaces2
Land Information
APN98-6562-0060-0210-00
Lot Number21
SubdivisionPelican's Landing Estates Phase Ii
Land UseResidential
Legal DescriptionLOT 21 BLK 6 PELICAN'S LANDING ESTATES PHASE II (2023 PLAT C1-4353 CCMR FILED 02/28/2022)
Census Tract010303
Assessed Land Value$47,634
Assessed Improvement Value$228,465
Assessment Year2025
About this property
Elegant new 3/3 in Pelican Estates Harlingen with mirror tile backsplash and waterfall island in the kitchen and built-ins in the spacious living area. Two bedrooms with en suite bathrooms plus a third full hallway bathroom. OWNER FINANCING available.
Investor Tools
$301,000
Estimated Property Value
$263,682Estimated Mortgage Balance
$37,318Estimated Equity
12% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,806 /month
Positive
Cash Flow Estimate:
$602 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$499/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,482
$215,515
2025
$47,634
$228,465
$276,099
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,482
$215,515
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Union Home Mortgage Corp
Conventional
$266,000
No
First
Oct 16, 2025
Nov 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$263,682
$37,318
12%
88%
$1,595/mo
