$212,000
NAL Estimated Property Value2123 Ripple Creek Dr, Rosenberg, TX, 77471
Off Market
Property Lead Type:
Deal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Microwave, Gas Range, Gas Oven
Exterior
Lot Size9,472 sqft
Building Information
Year Built1967
Stories1
Roof Type105
Land Information
APN3280-01-000-0370-901
Lot Number37
SubdivisionFreeway Manor Sec 1
Land UseResidential
Legal DescriptionFREEWAY MANOR SEC 1, LOT 37
Census Tract675102
Assessed Land Value$31,395
Assessed Improvement Value$164,180
Assessment Year2025
About this property
Charming three bedroom 1.5 bath house! Great starter house or would make a great property for an investor. Neighborhood is situated in close proximity to Brazos Town Center and US 59. Shaded back yard with a deck perfect for outdoor entertaining. Roof was put on in 2017.
Investor Tools
$212,000
Estimated Property Value
$103,569Estimated Mortgage Balance
$108,431Estimated Equity
55% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,272 /month
Positive
Cash Flow Estimate:
$424 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$393/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,655
$195,575
2025
$31,395
$164,180
$195,575
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,655
$195,575
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Northpointe Bank
Fha
$119,556
Yes
First
Aug 21, 2019
Sep 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$103,569
$129,431
55%
49%
$717/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$717/mo
+$1,005/mo
9.7%
