$282,000
NAL Estimated Property Value14523 Broadbury Pond Rd, Rosharon, TX, 77583
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Gas Range, Gas Oven
FlooringVinyl
Exterior
Lot Size6,250 sqft
Building Information
Year Built2021
Garage Spaces2
Land Information
APN7503-16-002-0040-907
Lot Number4
SubdivisionStewart Heights Sec 16
Land UseResidential
Legal DescriptionSTEWART HEIGHTS SEC 16, BLOCK 2, LOT 4
Census Tract670801
Assessed Land Value$75,660
Assessed Improvement Value$163,511
Assessment Year2025
About this property
NEW! nuHome by Lennar Colonial Collection "La Vista" Plan with Brick Elevation "B" in Lakes of Savannah! The cozy single story La Vista floor plan by nuHome features a welcoming front porch and lovely entry foyer, a spacious family room, and a kitchen with an adjoining dining room. The master bedroom features an en suite bathroom with a shower and tub, a walk-in master closet, and a handy walk-in utility room *HOME ESTIMATED TO BE COMPLETE, NOVEMBER, 2021*
Investor Tools
$282,000
Estimated Property Value
$228,169Estimated Mortgage Balance
$53,831Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,692 /month
Positive
Cash Flow Estimate:
$564 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$292/month
$950/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,091
$239,171
2025
$75,660
$163,511
$239,171
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,091
$239,171
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Lennar Mortgage Llc
Fha
$249,389
Yes
First
Nov 30, 2021
Dec 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$228,169
$65,831
22%
81%
$1,496/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$2,446/mo
$-724/mo
7.3%
