$387,401
NAL Estimated Property Value22603 Rising Rosehill Ln, Tomball, TX, 77377
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesENERGY STAR Qualified Appliances, Disposal, Gas Oven, Microwave, Gas Range, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size8,973 sqft
Building Information
Year Built2021
Garage Spaces2
Land Information
APN1446870050021
Lot Number21
Land UseResidential
Legal DescriptionLT 21 BLK 5 ROSEHILL MEADOW SEC 1
Census Tract555501
Assessed Land Value$55,410
Assessed Improvement Value$331,991
Assessment Year2025
About this property
FORMER MODEL HOME ON HUGE HOMESITE FOR SALE! 2 Story, 5 Bedroom, 3 Full and 2 Half Baths, Primary Bedroom Downstairs, Large Gameroom Up, Tile in Entry, Kitchen, Dining, Utility Room, and all Baths, Upgraded Carpet and Pad, Granite Kitchen Countertops with Island, Undermount Kitchen Sink with Pull Out Faucet, Fancy Decorator Tile Backsplash, 42” Upper Kitchen Cabinets, Staircase with Wrought Iron Railing, Window Covers, Upgraded Decorator Trim and Walls, Upgraded Landscape Package, Large Covered Rear Patio, Mahogany Front Door, plus more…AVAILABLE SEPTEMBER.
Investor Tools
$387,401
Estimated Property Value
$363,525Estimated Mortgage Balance
$23,876Estimated Equity
6% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,370 /month
Positive
Cash Flow Estimate:
$790 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$343/month
$580/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,184
$387,401
2025
$55,410
$331,991
$387,401
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,184
$387,401
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Vip Independent Mortgage Inc
Fha
$374,078
Yes
First
Oct 25, 2024
Nov 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$363,525
$23,876
6%
94%
$2,243/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,860/mo
$2,823/mo
+$37/mo
8.9%
