$320,000
1400 Gardenia Cir, Rosenberg, TX, 77471
On Market
Just Added
Property Lead Type:
High Equity
Highlights
Interior
Exterior
Lot Size16,945 sqft
Building Information
Year Built1973
Stories1
Roof Type105
Garage Spaces2
Land Information
APN6430-00-000-0190-901
Lot Number19
SubdivisionPark Sq S/D
Land UseResidential
Legal DescriptionPARK SQ S/D, LOT 19
Census Tract675300
Assessed Land Value$142,008
Assessed Improvement Value$113,175
Assessment Year2025
About this property
This is a Stunning Ranch-Style Home located at the end of a private cul-de-sac. This property features an enormous pie-shaped yard and several recent upgrades, including a new roof, windows, and front door. Additionally, the home boasts a new AC system and ductwork, along with beautifully remodeled bedrooms and a remodeled master bath.
Investor Tools
$116,857Estimated Mortgage Balance
$158,143Estimated Equity
53% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,920 /month
Positive
Cash Flow Estimate:
$640 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$295/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,164
$218,603
2025
$142,008
$113,175
$255,183
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,164
$218,603
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Hometrust Mortgage Co
Credit Line (Revolving) / Heloc
$131,000
No
First
Nov 20, 2020
Dec 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$116,857
$133,143
53%
42%
$786/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$786/mo
+$936/mo
7.5%
