$155,000
NAL Estimated Property Value1621 Jones St, Rosenberg, TX, 77471
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
Exterior
Lot Size9,000 sqft
Building Information
Year Built1958
Stories1
Roof Type105
Garage Spaces1
Land Information
APN4500-00-002-0040-901
Lot Number4
SubdivisionFred E Klauke Addn
Land UseResidential
Legal DescriptionFRED E KLAUKE ADDN, BLOCK 2, LOT 4
Census Tract675102
Assessed Land Value$22,500
Assessed Improvement Value$82,616
Assessment Year2025
About this property
GREAT STARTER HOME OR INVESTMENT PROPERTY, THREE BEDROOMS AND ONE BATH, DEN AND KITCHEN/ BREAKFAST COMBO, ONE CAR GARAGE AND LARGE FENCED YARD WITH TREES, CLOSE TO THREE DIFFERENT SCHOOLS AND LOCATED IN CENTER OF ROSENBERG, EASY ACCESS TO AVE I AND AVE H OR HWY 90 AND VERY CONVT TO US 59 VIA FM 2218. BRING YOUR UPDATING IDEAS AND PICK UP A BARGAIN. SELLER HAS DECIDED TO SELL THIS ONE AS IS, GREAT LITTLE HOME IN A GREAT LITTLE AREA OF ROSENBERG.
Investor Tools
$155,000
Estimated Property Value
$126,822Estimated Mortgage Balance
$28,178Estimated Equity
24% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$930 /month
Positive
Cash Flow Estimate:
$310 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$115/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$607
$105,116
2025
$22,500
$82,616
$105,116
No
Tax History
Year
Tax Paid
Assessed Value
2025
$607
$105,116
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Stephen D Brezina
Seller Carryback / Seller Financing / Seller Take-Back
$143,040
No
First
Jul 29, 2020
Aug 2045
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$126,822
$40,178
24%
82%
$858/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$858/mo
+$864/mo
13.3%
