Last 24 Hours
$330,000
NAL Estimated Property Value14203 Overbrook Willow Way, Rosharon, TX, 77583
Off Market
3 Beds
2 Bath
1,946 Sq Ft
Single Family Residence
$1.23 / sqft
Built in 2022Property Lead Type:
Absentee Owner
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Indoor Fireplace
Garage Available
Heating Central
CoolingExterior
Lot Size13,728 sqft
Building Information
Year Built2021
Garage Spaces2
Land Information
APN7503-14-002-0070-907
Lot Number7
SubdivisionStewart Heights Sec 14
Land UseResidential
Legal DescriptionSTEWART HEIGHTS SEC 14, BLOCK 2, LOT 7
Census Tract670801
Assessed Land Value$78,000
Assessed Improvement Value$225,606
Assessment Year2025
About this property
Brand new one story home with 4 bedrooms, 2 baths and 2 car garage NEVER LIVED IN, open concept floor plan with breakfast bar, stainless steel appliances.
Investor Tools
$330,000
Estimated Property Value
$271,947Estimated Mortgage Balance
$58,053Estimated Equity
16% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,980 /month
Positive
Cash Flow Estimate:
$660 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$537/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,789
$303,606
2025
$78,000
$225,606
$303,606
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,789
$303,606
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Lennar Mortgage Llc
Conventional
$294,491
No
First
Apr 8, 2022
May 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$271,947
$55,053
16%
82%
$1,766/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,766/mo
$-44/mo
6.3%
12.4%