$441,845
NAL Estimated Property ValueCaribbean Dr, BROWNSVILLE, TX, 78520
Off Market
Highlights
Interior
Exterior
Lot Size11,543 sqft
Building Information
Year Built2024
Stories1
Roof Type110
Garage Spaces2
Land Information
APN79-1416-0090-0180-00
Lot Number18
SubdivisionLago Vista Subdivision Sect Ii
Land UseVacant Land
Legal DescriptionLOT 18 BLK 9 LAGO VISTA SUBDIVISION SECT II (CCMR C1-2985A 4-21-09)
Census Tract012513
Assessed Land Value$112,540
Assessed Improvement Value$329,305
Assessment Year2025
About this property
RESIDENTIAL LOT IN ESTABLISHED SUBDIVISION. READY FOR YOUR NEW BUILD!!!
Investor Tools
$441,845
Estimated Property Value
$358,585Estimated Mortgage Balance
$83,260Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,651 /month
Positive
Cash Flow Estimate:
$884 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$965/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,375
$441,845
2025
$112,540
$329,305
$441,845
No
Tax History
Year
Tax Paid
Assessed Value
2025
$9,375
$441,845
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Freedom Mortgage Corp
Conventional
$364,458
No
First
May 20, 2025
Jun 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$358,585
$83,260
18%
81%
$2,186/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,304/mo
$2,186/mo
$-882/mo
3.5%
