$419,527
NAL Estimated Property Value1801 Callaway Cove Ct, Rosenberg, TX, 77471
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave
Exterior
Lot Size8,536 sqft
Building Information
Year Built2014
Roof Type105
Garage Spaces2
Land Information
APN7212-02-004-0490-901
Lot Number49
SubdivisionThe Reserve At Brazos Town Center Sec 2
Land UseResidential
Legal DescriptionTHE RESERVE AT BRAZOS TOWN CENTER SEC 2, BLOCK 4, LOT 49
Census Tract675101
Assessed Land Value$69,368
Assessed Improvement Value$350,159
Assessment Year2025
About this property
Stunningly beautiful and meticulously maintained Perry built home! Formal living room set at entry. Extended entry with 12-foot coffered ceiling leads to open family room with wall of windows. Formal dining room. Library with French doors. Family room flows into kitchen and morning area. Kitchen features island with built-in seating space. Spacious master suite. Master bath includes garden tub, separate glass-enclosed shower and dual sinks. Two walk-in closets and a linen closet complete the master suite.
Investor Tools
$419,527
Estimated Property Value
$272,451Estimated Mortgage Balance
$147,076Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,517 /month
Positive
Cash Flow Estimate:
$839 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$644/month
$825/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,629
$419,527
2025
$69,368
$350,159
$419,527
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,629
$419,527
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Freedom Mortgage Corp
Fha
$281,715
Yes
First
May 4, 2021
Jun 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$272,451
$147,076
35%
65%
$1,801/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$2,626/mo
$-400/mo
6.4%
