$300,000
NAL Estimated Property Value2609 Bull Run St, Rosenberg, TX, 77471
$390,000 ARV
Off Market
Property Lead Type:
Off-Market ListARV FlipAbsentee Owner
Highlights
Interior
Exterior
Lot Size1.94 acres
Building Information
Year Built1980
Stories1
Roof Type105
Garage Spaces2
Land Information
APN0539-00-000-5000-906
SubdivisionS H Winston
Land UseResidential
Legal Description0539 S H WINSTON, TRACT 15, ACRES 1.94, WINSTON QUALLS
Census Tract675701
Assessed Land Value$132,386
Assessed Improvement Value$131,264
Assessment Year2025
About this property
Freshly updated 3 bed 2 bath home on approx 2 acres with stables! Schedule your showing today!
Investor Tools
$300,000
Estimated Property Value
$243,736Estimated Mortgage Balance
$56,264Estimated Equity
19% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$390,000
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,800 /month
Positive
Cash Flow Estimate:
$600 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$385/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,114
$263,650
2025
$132,386
$131,264
$263,650
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,114
$263,650
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$265,905
No
First
Dec 15, 2021
Jan 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$243,736
$58,264
19%
81%
$1,595/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,595/mo
+$127/mo
6.9%
