$162,016
NAL Estimated Property Value901 E Harrison Ave, HARLINGEN, TX, 78550
$201,009 ARV
Off Market
Commercial
Highlights
Interior
FlooringConcrete, Vinyl
Exterior
Lot Size7,418 sqft
Building Information
Year Built1972
Stories1
Roof Type114
Land Information
APN21-1680-0040-0110-00
Lot Number11,LOT1
SubdivisionNichols-Howell Subdivision
Land UseCommercial
Legal DescriptionHARLINGEN- NICHOLS-HOWELL W3' LOT 11 & ALL LOT 12 BLK 4
Census Tract010900
Assessed Land Value$59,360
Assessed Improvement Value$102,656
Assessment Year2025
About this property
Investment opportunity situated across the street from the new Circle K. Previously operated as a gas station/convenience store and BBQ place. This site is ideal for a small restaurant, deli or retail shop. Buyer responsible for removal of gas storage tanks. Property needs repairs and is sold as-is.
Investor Tools
$162,016
Estimated Property Value
$85,916Estimated Mortgage Balance
$76,100Estimated Equity
46% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$201,009
Rent-to-Value Ratio: 0.72%
Rent Estimate
$972 /month
Positive
Cash Flow Estimate:
$324 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$329/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,138
$162,016
2025
$59,360
$102,656
$162,016
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,138
$162,016
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Quest Trust Company
Purchase Money Mortgage
$90,000
No
First
Oct 6, 2023
Oct 2028
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$85,916
$76,100
46%
53%
$540/mo
