$354,000
NAL Estimated Property Value2505 Fm 360 Rd, Rosenberg, TX, 77471
$447,424 ARV
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
Exterior
Lot Size2.67 acres
Building Information
Year Built1974
Stories1
Roof Type105
Garage Spaces4
Land Information
APN0539-00-000-2000-906
SubdivisionS H Winston
Land UseResidential
Legal Description0539 S H WINSTON, TRACT 1, ACRES 2.67
Census Tract675701
Assessed Land Value$174,404
Assessed Improvement Value$137,593
Assessment Year2025
About this property
One of a kind opportunity to purchase an upgraded home on almost 3 acres in a prime Rosenberg location. Updates include recent 30 year roof, soft close cabinets in kitchen and bathrooms, level 4 granite counters in kitchen and bathrooms, leaded glass front door, recent carpet, stainless steel appliances, luxury vinyl plank, walk-in master shower with frameless glass door, designer lighting, and so much more. Hurry, priced under recent market comps. Won’t last!
Investor Tools
$354,000
Estimated Property Value
$353,651Estimated Mortgage Balance
$349Estimated Equity
1% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$447,424
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,400 /month
Positive
Cash Flow Estimate:
$800 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$654/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,081
$311,997
2025
$174,404
$137,593
$311,997
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,081
$311,997
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$358,900
No
First
Jul 24, 2025
Aug 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$353,651
$6,349
1%
100%
$2,152/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$2,152/mo
+$74/mo
7.5%
