$260,000
47 Shenandoah River Dr, Brownsville, TX, 78520
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size4,957 sqft
Building Information
Year Built1993
Stories2
Roof Type114
Garage Spaces2
Land Information
APN77-9992-0130-0020-00
Lot Number2
SubdivisionRio Bravo Subdivision Sec 3
Land UseResidential
Legal DescriptionRIO BRAVO III - ABST 2, BLK 13 LOT 2
Census Tract012508
Assessed Land Value$24,795
Assessed Improvement Value$110,849
Assessment Year2025
Investor Tools
$117,109Estimated Mortgage Balance
$89,891Estimated Equity
43% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,560 /month
Positive
Cash Flow Estimate:
$520 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$367/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,370
$135,644
2025
$24,795
$110,849
$135,644
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,370
$135,644
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Academy Mortgage Corp
Conventional
$128,000
No
First
Mar 1, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$117,109
$89,891
43%
57%
$768/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,156/mo
$768/mo
+$388/mo
6.7%
