Last 24 Hours
$322,000
NAL Estimated Property Value2605 B F Terry Blvd, Rosenberg, TX, 77471
Off Market
3 Beds
2 Bath
2,051 Sq Ft
$182.84 / sqft
Built in 1970Property Lead Type:
BankruptcyAbsentee Owner
Highlights
Interior
Bedrooms 3
Bathrooms Full 1
Indoor Fireplace
Garage Available
Heating Central
CoolingAppliancesRefrigerator Included, Electric Oven, Electric Cooktop
FlooringCarpet, Vinyl Plank
Exterior
Lot Size33,480 sqft
Building Information
Year Built1970
Stories1
Roof Type105
Garage Spaces2
Land Information
APN8470-00-002-0030-901
Lot Number3
SubdivisionSuburban Estates
Land UseResidential
Legal DescriptionSUBURBAN ESTATES, BLOCK 2, LOT 3
Census Tract675101
Assessed Land Value$35,100
Assessed Improvement Value$152,623
Assessment Year2025
About this property
UNRESTRICTED 3/4 ACRE LOT SIZE. 3 bedroom, 2 bath. New carpet. New paint inside. Storage shed in the back yard.
Investor Tools
$322,000
Estimated Property Value
$202,384Estimated Mortgage Balance
$119,939Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,250 /month
Positive
Cash Flow Estimate:
$750 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$427/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,508
$187,723
2025
$35,100
$152,623
$187,723
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,508
$187,723
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nexera Holding Llc
Conventional
$208,920
No
First
Jul 5, 2024
Aug 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$202,384
$114,616
36%
63%
$1,253/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,253/mo
+$469/mo
6.4%
12.4%