$273,000
NAL Estimated Property Value25634 Roy Rogers Rd, Splendora, TX, 77372
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Microwave, Free-Standing Range, Dishwasher, Oven
FlooringCarpet, Vinyl
Exterior
Lot Size6,342 sqft
Building Information
Year Built2022
Stories2
Roof Type105
Garage Spaces2
Land Information
APN5802-00-17400
Lot Number32
SubdivisionHill And Dale Ranch 01
Land UseResidential
Legal DescriptionS580200 - HILL AND DALE RANCH 01, BLOCK 6, LOT 32
Census Tract692804
Assessed Land Value$50,000
Assessed Improvement Value$192,512
Assessment Year2025
About this property
Beautiful, brand new home with soaring ceilings in the entry way, an open concept floor plan, and an upstairs game room! Enjoy evenings on the covered patio. Cook meals for friends and family in the open kitchen, with nearby dining area and extra seating at the breakfast bar! Luxury primary bathroom with SUPER SHOWER and DUAL VANITY SINKS. UPGRADED PAINTED CABINETS throughout, in kitchens AND bathrooms. GRANITE kitchen countertops, with 42" UPPER KITCHEN CABINETS. This home is a must- see!
Investor Tools
$273,000
Estimated Property Value
$239,060Estimated Mortgage Balance
$33,940Estimated Equity
16% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,638 /month
Positive
Cash Flow Estimate:
$546 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$667/month
$300/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,636
$242,512
2025
$50,000
$192,512
$242,512
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,636
$242,512
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Stone Meadow Lending Llc
Fha
$241,941
Yes
First
Aug 21, 2024
Sep 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$239,060
$46,940
16%
88%
$1,481/mo
