$346,000
NAL Estimated Property Value8906 ZOAR LAKE, BROWNSVILLE, TX, 78520
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesElectric Water Heater
FlooringTile
Exterior
Lot Size9,317 sqft
Building Information
Year Built2023
Stories1
Garage Spaces2
Land Information
APN79-1408-0010-0500-00
Lot Number50
SubdivisionSummer Lakes Phase I
Land UseReal Property Single Family
Legal DescriptionLOT 50 BLK 1 SUMMER LAKES PHASE I (2022 PLAT C1-4185-86 CCMR FILED 06/04/2021)
Census Tract012513
Assessed Land Value$90,850
Assessed Improvement Value$268,452
Assessment Year2025
About this property
Stunning new construction in Brownsville, TX! This 4-bed, 2.5-bath home boasts a 2-car garage, laundry room, and mudroom area for convenience. Experience the spacious open concept living with high ceilings and luxurious porcelain floors throughout. The master bedroom features an en suite with a private commode, stand-alone shower, and double vanity for ultimate comfort. Enjoy the vibrant South Texas sunset from the expansive covered patio, perfect for relaxation and entertaining. Don't miss out on this opportunity for modern living in a beautiful setting!
Investor Tools
$346,000
Estimated Property Value
$265,610Estimated Mortgage Balance
$80,390Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,087 /month
Positive
Cash Flow Estimate:
$696 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$727/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,000
$329,905
2025
$90,850
$268,452
$359,302
No
Tax History
Year
Tax Paid
Assessed Value
2025
$7,000
$329,905
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$271,200
No
First
Feb 3, 2025
Mar 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$265,610
$80,390
23%
77%
$1,626/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,304/mo
$1,626/mo
$-322/mo
4.5%
