$316,000
NAL Estimated Property Value9436 W QUEEN PALM 36, BROWNSVILLE, TX, 78526
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
FlooringTile
Exterior
Lot Size8,111 sqft
Building Information
Year Built2022
Stories1
Roof Type114
Garage Spaces2
Land Information
APN77-3978-0020-0360-00
Lot Number36
SubdivisionElm Ridge Subdivision Section Ii
Land UseResidential
Legal DescriptionLOT 36 BLK 2 ELM RIDGE SUBDIVISION SECTION II (2020 C1-3919 & 3920 CCMR FILED 10/28/2019)
Census Tract012403
Assessed Land Value$79,067
Assessed Improvement Value$208,933
Assessment Year2025
About this property
NEW MODERN TRANSITIONAL HOME COMING UP IN ELM RIDGE SUBDIVISION, 4 BEDROOM 3 1/2 BATH 2 CAR GARAGE WITH OPEN FLOOR PLAN, TILE FLOORS, SPRAY FOAM INSULATION, QUARTZ COUNTERTOPS, LED LIGHTS, WALK IN CLOSETS AND BEAUTIFUL HIGH CEILINGS WITH MODERN DESIGNS.
Investor Tools
$316,000
Estimated Property Value
$292,741Estimated Mortgage Balance
$23,259Estimated Equity
7% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,980 /month
Positive
Cash Flow Estimate:
$660 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$538/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,876
$288,000
2025
$79,067
$208,933
$288,000
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,876
$288,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Academy Mortgage Corp
Fha
$314,153
Yes
First
Aug 22, 2022
Sep 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$292,741
$23,259
7%
93%
$1,884/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,360/mo
$1,884/mo
$-524/mo
5.2%
