$302,000
NAL Estimated Property Value1102 Rayburn Dr, Rosharon, TX, 77583
Off Market
Lease
Highlights
Interior
AppliancesWater Heater, Disposal, Gas Oven, Microwave, Gas Cooktop, Gas Range, Dishwasher
FlooringCarpet, Vinyl
Exterior
Lot Size10,603 sqft
Building Information
Year Built2024
Garage Spaces2
Land Information
APN2235-08-003-0030-907
Lot Number3
SubdivisionCaldwell Ranch Sec 8
Land UseResidential Single Family Houses
Legal DescriptionCALDWELL RANCH SEC 8, BLOCK 3, LOT 3
Census Tract674506
Assessed Land Value$98,358
Assessed Improvement Value$202,746
Assessment Year2025
About this property
Like NEW and even better! This beautiful home features 4 bedrooms and 2 bathrooms, offering plenty of space for family gatherings. The welcoming gourmet kitchen boasts an open-concept design, perfect for entertaining. The primary bedroom is privately located at the back of the home, providing a quiet retreat. Enjoy the HUGE backyard—an ideal space for kids or pets to play year-round. Conveniently located near major highways and just 22 miles from the Texas Medical Center. This home has so much more to offer—you truly have to see it for yourself!
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$522/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,750
$301,104
2025
$98,358
$202,746
$301,104
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,750
$301,104
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Dhi Mortgage Company Ltd
Conventional
$284,516
No
First
Mar 28, 2024
Apr 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$273,402
$28,598
9%
91%
$1,706/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$1,706/mo
+$520/mo
8.8%
