$326,000
NAL Estimated Property Value2507 Wembley Way, Rosenberg, TX, 77471
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Gas Range, Gas Oven
FlooringCarpet, Tile
Exterior
Lot Size7,129 sqft
Building Information
Year Built2018
Garage Spaces2
Land Information
APN4280-04-003-0080-901
Lot Number8
SubdivisionKingdom Heights Sec 4
Land UseResidential
Legal DescriptionKINGDOM HEIGHTS SEC 4, BLOCK 3, LOT 8
Census Tract673401
Assessed Land Value$49,140
Assessed Improvement Value$264,403
Assessment Year2025
About this property
Lovely Captiva II home with 4 bedrooms, 2.5 baths and 2 car attached garage. Inviting dining room tucked off foyer. Spacious kitchen with dining area overlooking back patio. Maple cabinets in kitchen and all bathrooms. Granite countertops and tile backsplash in kitchen. Open downstairs with great room next to home office. Tile flooring in living areas. All bedrooms, a loft space and laundry room located upstairs. Grand owner's suite with huge walk-in closet. Owner's bath with soaking tub, shower and double sinks. Don't miss this gem!
Investor Tools
$326,000
Estimated Property Value
$213,150Estimated Mortgage Balance
$112,850Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,956 /month
Positive
Cash Flow Estimate:
$652 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$546/month
$605/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,919
$313,543
2025
$49,140
$264,403
$313,543
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,919
$313,543
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Commerce Mortgage
Fha
$232,707
Yes
First
May 9, 2019
Jun 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$213,150
$115,850
35%
65%
$1,481/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$2,086/mo
+$140/mo
8.2%
