Last 24 Hours
$130,000
102 Belvedere Dr, Brownsville, TX, 78520
On Market
Just Added
3 Beds
2 Bath
1,950 Sq Ft
Single Family Residence
$66.67 / sqft
Built in 1940Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Garage AvailableExterior
Lot Size9,013 sqft
Building Information
Year Built1940
Stories1
Roof Type105
Garage Spaces1
Land Information
APN01-6730-0060-0010-00
Lot Number1,2
SubdivisionBelvedere Gardens Subdivision
Land UseResidential
Legal DescriptionBELVEDERE GARDENS SUBDIVISION E 80' OF LOTS 1 & LOT 2 BLK 6
Census Tract013700
Assessed Land Value$69,847
Assessed Improvement Value$100,153
Assessment Year2026
Investor Tools
$62,724Estimated Mortgage Balance
$106,276Estimated Equity
62% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,014 /month
Positive
Cash Flow Estimate:
$338 /month
Interested in this property?
ContactFinancing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$183/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,347
$122,243
2026
$69,847
$100,153
$170,000
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,347
$122,243
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amcap Mortgage Ltd
Conventional
$76,000
No
First
Apr 27, 2018
May 2048
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$62,724
$106,276
62%
37%
$456/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,400/mo
$456/mo
+$944/mo
9.9%
12.4%