$204,139
NAL Estimated Property Value1802 Green Gate Drive, Rosenberg, TX, 77471
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Range, Dishwasher
FlooringCarpet, Laminate, Wood
Exterior
Lot Size4,978 sqft
Building Information
Year Built1996
Stories2
Roof Type105
Garage Spaces1
Land Information
APN3760-03-003-0610-901
Lot Number61
SubdivisionGreenwood Sec 3
Land UseResidential
Legal DescriptionGREENWOOD SEC 3, BLOCK 3, LOT 61
Census Tract675101
Assessed Land Value$27,170
Assessed Improvement Value$176,969
Assessment Year2025
About this property
Great location, close to all your needs for dinning, shopping, schools, entertainment, health needs....perfect for starter home. Corner lot with easy access to Frwy 59
Investor Tools
$204,139
Estimated Property Value
$143,370Estimated Mortgage Balance
$60,769Estimated Equity
29% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,225 /month
Positive
Cash Flow Estimate:
$408 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$403/month
$375/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,815
$204,139
2025
$27,170
$176,969
$204,139
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,815
$204,139
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
T2 Financial Llc
Conventional
$157,000
No
First
Nov 8, 2021
Dec 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$143,370
$60,769
29%
70%
$942/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,317/mo
+$405/mo
10.1%
