$259,000
2103 Feather Hill Drive, Rosenberg, TX, 77471
On Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesDisposal, Convection Oven, Microwave, Gas Cooktop, Dishwasher
Exterior
Lot Size6,600 sqft
Building Information
Year Built2010
Stories2
Roof Type105
Garage Spaces2
Land Information
APN2949-04-001-0080-901
Lot Number8
SubdivisionFairpark Village Sec 4
Land UseResidential
Legal DescriptionFAIRPARK VILLAGE SEC 4, BLOCK 1, LOT 8
Census Tract675401
Assessed Land Value$42,900
Assessed Improvement Value$236,333
Assessment Year2025
About this property
Welcome to your future well maintained home. This charming 2 story home features 4 bedrooms, 2.5 baths, and open concept layout throughout the whole space. It has an extended back patio that is perfect for hosting get togethers. Relax in your cozy spacious living room which includes a gas fireplace. Conveniently located near 59, this home has a great mixture of convenience, comfort, and accessibility to major shopping and retail stores and restaurants near by
Investor Tools
$210,433Estimated Mortgage Balance
$71,567Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,692 /month
Positive
Cash Flow Estimate:
$564 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$338/month
$500/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,645
$268,249
2025
$42,900
$236,333
$279,233
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,645
$268,249
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Fha
$196,367
Yes
First
Feb 10, 2020
Mar 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$210,433
$71,567
25%
75%
$1,426/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$1,926/mo
+$300/mo
9.5%
