$301,000
NAL Estimated Property Value103 Rose Trl, Lake Jackson, TX, 77566
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Electric Cooktop, Electric Range
FlooringVinyl
Exterior
Lot Size11,064 sqft
Building Information
Year Built1970
Stories1
Roof Type105
Garage Spaces2
Land Information
APN5650-0027-000
Lot Number13
SubdivisionKingswood Estates
Land UseResidential
Legal DescriptionKINGSWOOD ESTATES (LAKE JACKSON) BLK 2 LOT 13
Census Tract663600
Assessed Land Value$40,660
Assessed Improvement Value$249,790
Assessment Year2025
About this property
Remarkable Remodel/Refurbish, Flooring, Painting, Fixtures, Counters, Cabinets, Bath Shower, Pool,
Investor Tools
$301,000
Estimated Property Value
$102,014Estimated Mortgage Balance
$198,986Estimated Equity
64% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,806 /month
Positive
Cash Flow Estimate:
$602 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$595/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,635
$290,450
2025
$40,660
$249,790
$290,450
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,635
$290,450
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bank Of America Na
Credit Line (Revolving) / Heloc
$4,000
No
First
Apr 16, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$102,014
$188,436
64%
34%
$624/mo
