$287,000
NAL Estimated Property Value1509 Village Court Drive, Rosenberg, TX, 77471
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDisposal, Ice Maker, Electric Oven, Microwave, Electric Range, Dishwasher
Exterior
Lot Size6,175 sqft
Building Information
Year Built1997
Stories1
Roof Type105
Garage Spaces2
Land Information
APN8503-03-002-0100-901
Lot Number10
SubdivisionVillages Of Town Center Sec 3
Land UseResidential
Legal DescriptionVILLAGES OF TOWN CENTER SEC 3, BLOCK 2, LOT 10
Census Tract675101
Assessed Land Value$31,200
Assessed Improvement Value$252,074
Assessment Year2025
About this property
Calling all investors for this #turnkey #investmenthome under $250k! 3/2/2 and fully renovated. Schedule a showing before it’s gone in this hot market!!
Investor Tools
$287,000
Estimated Property Value
$213,143Estimated Mortgage Balance
$73,857Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,722 /month
Positive
Cash Flow Estimate:
$574 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$256/month
$450/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,640
$283,274
2025
$31,200
$252,074
$283,274
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,640
$283,274
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Crosscountry Mortgage Llc
Fha
$235,653
Yes
First
May 7, 2021
Jun 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$213,143
$73,857
25%
74%
$1,413/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,863/mo
$-141/mo
7.2%
