$228,000
NAL Estimated Property Value9702 Kingbird Dr, HARLINGEN, TX, 78552
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesElectric Water Heater
FlooringTile
Exterior
Lot Size5,998 sqft
Building Information
Year Built2021
Stories1
Roof Type114
Garage Spaces1
Land Information
APN84-0709-0030-0840-00
Lot Number84
SubdivisionHickory Hill Subdivision Phase 2
Land UseResidential
Legal DescriptionHICKORY HILL SUBDIVISION PHASE 2 LOT 84 BLOCK 3 (C1-2527-A, CCMR.)
Census Tract010304
Assessed Land Value$39,900
Assessed Improvement Value$155,170
Assessment Year2025
About this property
New Construction 3 bedroom 2 bath home in west Harlingen off of Bass Blvd in Hickory Hill Subdivision! Great starter home that features, open area concept for all those family gatherings, granite countertops throughout, tiled floors, split floor plan and much more! Schedule your private showing today!
Investor Tools
$228,000
Estimated Property Value
$145,598Estimated Mortgage Balance
$82,402Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,368 /month
Positive
Cash Flow Estimate:
$456 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$333/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,859
$195,070
2025
$39,900
$155,170
$195,070
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,859
$195,070
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Fha
$160,047
Yes
First
Jun 18, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$145,598
$82,402
36%
64%
$960/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,280/mo
$960/mo
+$320/mo
6.7%
