$353,336
NAL Estimated Property Value2503 Wembley Way, Rosenberg, TX, 77471
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Gas Range, Gas Oven
FlooringCarpet, Tile
Exterior
Lot Size9,972 sqft
Building Information
Year Built2018
Garage Spaces1
Land Information
APN4280-04-003-0090-901
Lot Number9
SubdivisionKingdom Heights Sec 4
Land UseResidential
Legal DescriptionKINGDOM HEIGHTS SEC 4, BLOCK 3, LOT 9
Census Tract673401
Assessed Land Value$64,838
Assessed Improvement Value$288,498
Assessment Year2025
About this property
Lovely Langham III home with 3 bedrooms, 2 baths and 2 car attached garage. Inviting dining room tucked off foyer, perfect for entertaining guests. Welcoming kitchen overlooks great room and dining area. Maple cabinets in kitchen and all bathrooms. Granite countertops and tile backsplash in kitchen. Tile flooring in living areas. Elegant owner's suite with large walk-in closet with ample shelving. Covered patio in backyard.
Investor Tools
$353,336
Estimated Property Value
$203,685Estimated Mortgage Balance
$149,651Estimated Equity
42% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,120 /month
Positive
Cash Flow Estimate:
$707 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$451/month
$605/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,640
$353,336
2025
$64,838
$288,498
$353,336
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,640
$353,336
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Freedom Mortgage Corp
Fha
$226,077
Yes
First
Mar 23, 2021
Jul 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$203,685
$149,651
42%
58%
$1,356/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,961/mo
$-239/mo
5.8%
