$238,329
NAL Estimated Property Value1820 Old Creek Dr, Rosenberg, TX, 77471
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Gas Cooktop, Dishwasher, Oven
FlooringCarpet, Tile
Exterior
Lot Size4,553 sqft
Building Information
Year Built1993
Stories2
Roof Type105
Garage Spaces1
Land Information
APN3760-03-003-0180-901
Lot Number18
SubdivisionGreenwood Sec 3
Land UseResidential
Legal DescriptionGREENWOOD SEC 3, BLOCK 3, LOT 18
Census Tract675101
Assessed Land Value$22,230
Assessed Improvement Value$216,099
Assessment Year2025
About this property
Nice 4 bedroom, 2 story with 1 year old roof and 20' x 20" above ground pool. Centrally located. Portion of garage converted to an extra room. Home to be sold as-is. Seller will supply existing survey if updating or new survey is required will be at Buyer's expense. Pre-approval letter and/or proof of funds required with any offer. Very popular area, will not last long.
Investor Tools
$238,329
Estimated Property Value
$182,763Estimated Mortgage Balance
$55,566Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,430 /month
Positive
Cash Flow Estimate:
$477 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$308/month
$335/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,504
$238,329
2025
$22,230
$216,099
$238,329
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,504
$238,329
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Leaderone Financial Corp
Fha
$201,286
Yes
First
Jul 26, 2021
Aug 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$182,763
$57,237
23%
77%
$1,207/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,542/mo
+$180/mo
8.7%
