$341,240
NAL Estimated Property Value1411 Rosalie St, Houston, TX, 77004
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Ice Maker, Gas Oven, Microwave, Gas Range, Refrigerator, Dishwasher
FlooringLaminate
Exterior
Lot Size2,435 sqft
Building Information
Year Built2000
Garage Spaces2
Land Information
APN1203470010009
Lot Number9
SubdivisionBaldwin Square
Land UseResidential
Legal DescriptionLT 9 BLK 1 BALDWIN SQUARE SEC 5
Census Tract312501
Assessed Land Value$79,680
Assessed Improvement Value$261,560
Assessment Year2025
About this property
Must See!!! Completely Renovated Townhouse in a quiet, gated area in Midtown. Just minutes from Downtown, Medical Center, near bars, restaurants and parks. Beautiful Laminate flooring throughout the house. The kitchen is open to the living area with a large island, breakfast bar, quartz countertops, large pantry, & refrigerator included. Nice wood burning fireplace on the cold winter nights. Home includes 2 master suites, one with a new standup shower, the other a brand-new tub. This beauty will not last long.
Investor Tools
$341,240
Estimated Property Value
$286,730Estimated Mortgage Balance
$54,510Estimated Equity
15% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,047 /month
Positive
Cash Flow Estimate:
$682 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$547/month
$135/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,858
$341,240
2025
$79,680
$261,560
$341,240
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,858
$341,240
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guild Mortgage Co
Conventional
$310,500
No
First
Apr 14, 2022
May 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$286,730
$54,510
15%
84%
$1,862/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$1,997/mo
$-690/mo
4.6%
