$272,000
NAL Estimated Property Value2600 Avenue G, Rosenberg, TX, 77471
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Cooktop, Oven
FlooringTile, Wood
Exterior
Lot Size7,000 sqft
Building Information
Year Built1948
Stories1
Roof Type105
Garage Spaces4
Land Information
APN8915-00-009-0010-901
Lot Number1
SubdivisionWard-Waddell Addn
Land UseResidential
Legal DescriptionWARD-WADDELL ADDN, BLOCK 9, LOT 1
Census Tract675000
Assessed Land Value$31,866
Assessed Improvement Value$187,544
Assessment Year2025
About this property
Close to the heart of downtown Rosenberg with restaurants and shopping nearby. The main house has 2 bedrooms and 1 bath. On the backside of the house is a casita with kitchen, bath, living room, and a peaceful covered patio. Casita has it's on entrance and would make a wonderful mother in law suite. The detached garage also has a garage apartment with a separate entrance as well. The garage apartment has 1 bedroom, 1 bath, and open concept kitchen/ living room area. On the other side of the garage apartment is a 2 car garage.
Investor Tools
$272,000
Estimated Property Value
$166,136Estimated Mortgage Balance
$105,864Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,632 /month
Positive
Cash Flow Estimate:
$544 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$295/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,178
$219,410
2025
$31,866
$187,544
$219,410
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,178
$219,410
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mid-American Mortgage Inc
Fha
$175,757
Yes
First
Jan 13, 2021
Feb 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$166,136
$110,864
40%
61%
$1,111/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$1,111/mo
+$196/mo
5.8%
