$193,000
NAL Estimated Property Value1812 E James Street, Rosenberg, TX, 77471
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesGas Range, Oven
FlooringCarpet
Exterior
Lot Size9,750 sqft
Building Information
Year Built1958
Stories1
Roof Type105
Garage Spaces2
Land Information
APN8320-00-002-0080-901
Lot Number8
SubdivisionSouthland Terrace
Land UseResidential
Legal DescriptionSOUTHLAND TERRACE, BLOCK 2, LOT 8
Census Tract675300
Assessed Land Value$92,076
Assessed Improvement Value$100,784
Assessment Year2025
About this property
Looking for a charmer in a great location? This well maintained home is located in an established neighborhood with easy access to HWY 59 and HWY 36. Come take a look at this 3 bedroom home featuring a large corner lot with mature trees. There is a 2 car garage and carport for additional covered parking. On the inside you will find a well designed floor plan with no wasted space. Entertaining your friends and family will be a breeze. There is a nice sized kitchen with breakfast area and a formal dining room.
Investor Tools
$193,000
Estimated Property Value
$125,493Estimated Mortgage Balance
$67,507Estimated Equity
34% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,158 /month
Positive
Cash Flow Estimate:
$386 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$224/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,720
$192,860
2025
$92,076
$100,784
$192,860
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,720
$192,860
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gateway First Bank
Conventional
$145,500
No
First
Jun 26, 2019
Jul 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$125,493
$67,507
34%
65%
$873/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$873/mo
+$849/mo
10.7%
