$404,379
NAL Estimated Property Value15018 Rose Cottage Dr, Houston, TX, 77069
Off Market
Property Lead Type:
Absentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Gas Range, Dishwasher
FlooringCarpet, Slate, Tile, Wood
Exterior
Exterior FeaturesSprinkler System
Lot Size9,840 sqft
Building Information
Year Built1979
Stories2
Garage Spaces2
Land Information
APN1119870000014
Lot Number14
SubdivisionWoods Of Wimbledon
Land UseResidential
Legal DescriptionLT 14 BLK 4 017*W5922478-000-004-014 WOODS OF WIMBLEDON SEC 1
Census Tract552901
Assessed Land Value$62,556
Assessed Improvement Value$341,823
Assessment Year2025
About this property
Tucked away on a secluded cul-de-sac with mature landscaping, this beautifully updated home offers privacy, space, and comfort. Enjoy your own backyard oasis featuring a pool with a waterfall, spa, and plenty of room to relax or entertain. Inside, you’ll find abundant storage, a huge shed behind the garage, and a primary bathroom so spacious it could have its own ZIP code! Major updates include newer windows, roof, air conditioners, pool motor, and pool heater—plus much more. Move-in ready and designed for easy living, this home truly has it all.
Investor Tools
$404,379
Estimated Property Value
$109,721Estimated Mortgage Balance
$294,658Estimated Equity
72% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,490 /month
Positive
Cash Flow Estimate:
$830 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$341/month
$650/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,076
$404,379
2025
$62,556
$341,823
$404,379
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,076
$404,379
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cu Members Mortgage
Conventional
$123,000
No
First
Dec 29, 2020
Jan 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$109,721
$294,658
72%
27%
$738/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,450/mo
$1,388/mo
+$1,062/mo
7.3%
