$99,000
1017 W Madison Ave, Harlingen, TX, 78550
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size6,721 sqft
Building Information
Year Built1951
Stories1
Roof Type114
Garage Spaces1
Land Information
APN15-9810-0060-0040-00
Lot Number4
SubdivisionBrown Addition Blks 3,4,5&6 (Vol 11 Pg 3
Land UseResidential
Legal DescriptionLOT 4 BLK 6 BROWN ADDITION BLKS 3,4,5&6 (VOL 11 PG 38)
Census Tract010500
Assessed Land Value$43,344
Assessed Improvement Value$61,154
Assessment Year2025
Investor Tools
$36,121Estimated Mortgage Balance
$68,377Estimated Equity
65% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$627 /month
Positive
Cash Flow Estimate:
$209 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$225/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,173
$104,498
2025
$43,344
$61,154
$104,498
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,173
$104,498
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Alyssa L Romero
Unknown
$45,000
No
First
May 4, 2017
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$36,121
$68,377
65%
35%
$270/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,420/mo
$270/mo
+$1,150/mo
16.3%
