$218,953
NAL Estimated Property Value1011 Frances Dr, Rosenberg, TX, 77471
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Free-Standing Range, Dishwasher
FlooringWood
Exterior
Lot Size9,750 sqft
Building Information
Year Built1950
Stories1
Roof Type105
Garage Spaces1
Land Information
APN8845-00-004-0288-901
Lot Number28
SubdivisionTimberlane Addn
Land UseResidential
Legal DescriptionTIMBERLANE ADDN , BLOCK 4, LOT 28 (W 3') & LOT 29 (ALL)
Census Tract674800
Assessed Land Value$12,675
Assessed Improvement Value$206,278
Assessment Year2025
About this property
Don't miss this completely updated 3 bedroom 2 bath home. Seller has put in recent plumbing recent roof, recent electrical wiring and Kitchen and bathrooms upgraded with Granite. Hardwood floors throughout, large lot with an 8 X 12 Storage shed. Must see to appreciate.
Investor Tools
$218,953
Estimated Property Value
$356,174Estimated Mortgage Balance
$218,953Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,314 /month
Positive
Cash Flow Estimate:
$438 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$272/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,170
$218,953
2025
$12,675
$206,278
$218,953
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,170
$218,953
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cornerstone Home Lending Inc
Fha
$193,922
Yes
First
Jan 28, 2022
Feb 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$356,174
N/A
0%
163%
$2,326/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$2,326/mo
$-604/mo
9.4%
