$178,000
NAL Estimated Property Value1010 Frances Dr, Rosenberg, TX, 77471
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesElectric Oven, Electric Range, Dryer, Washer
FlooringCarpet, Vinyl
Exterior
Lot Size8,450 sqft
Building Information
Year Built1960
Stories1
Roof Type105
Garage Spaces1
Land Information
APN8845-00-005-0050-901
Lot Number5
SubdivisionTimberlane Addn
Land UseResidential
Legal DescriptionTIMBERLANE ADDN , BLOCK 5, LOT 5
Census Tract674800
Assessed Land Value$10,985
Assessed Improvement Value$94,376
Assessment Year2025
About this property
Charming, light and bright one story home offering three bedrooms with spacious living room featuring lots of natural light! Lovely kitchen with abundant cabinet space; you'll find laminate flooring throughout main areas; washer and dryer included; NEW neutral interior paint color throughout; huge backyard is great for entertaining! Do not miss this home, it's a must see!
Investor Tools
$178,000
Estimated Property Value
$166,367Estimated Mortgage Balance
$11,633Estimated Equity
8% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,068 /month
Positive
Cash Flow Estimate:
$356 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$125/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$609
$105,361
2025
$10,985
$94,376
$105,361
No
Tax History
Year
Tax Paid
Assessed Value
2025
$609
$105,361
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$175,750
No
First
Jun 1, 2023
Jul 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$166,367
$15,633
8%
93%
$1,054/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,054/mo
+$668/mo
11.6%
