Last 24 Hours
$90,000
77 Lakeside Drive, Los Fresnos, TX, 78566
$117,000 ARV
On Market
Just Added
2 Beds
1 Bath
1,430 Sq Ft
Manufactured Home
$62.94 / sqft
Built in 1973Highlights
Interior
Bedrooms 2
Bathrooms 1
Garage AvailableExterior
Lot Size6,103 sqft
Building Information
Year Built1973
Garage Spaces4
Land Information
APN28-0000-0000-3770-00
Lot Number377
SubdivisionIndian Lake Subdivision
Land UseResidential
Legal DescriptionINDIAN LAKE SUBDIVISION 1/2 LOT 377 ALL 378 & 1/2 379
Census Tract012201
Assessed Land Value$33,562
Assessed Improvement Value$18,283
Assessment Year2026
Investor Tools
$4,016Estimated Mortgage Balance
$95,984Estimated Equity
95% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$117,000
Rent-to-Value Ratio: 0.72%
Rent Estimate
$600 /month
Positive
Cash Flow Estimate:
$200 /month
Interested in this property?
ContactFinancing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$131/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,069
$51,845
2026
$33,562
$18,283
$51,845
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,069
$51,845
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jose Luis Atkinson
Seller Carryback / Seller Financing / Seller Take-Back
$13,000
No
First
Nov 12, 2002
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$4,016
$95,984
95%
4%
$78/mo
12.4%