$359,000
NAL Estimated Property Value2623 Patricia Crossing, Rosenberg, TX, 77471
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Gas Range, Gas Oven
FlooringCarpet, Tile
Exterior
Lot Size6,966 sqft
Building Information
Year Built2018
Garage Spaces2
Land Information
APN4280-04-001-0260-901
Lot Number26
SubdivisionKingdom Heights Sec 4
Land UseResidential
Legal DescriptionKINGDOM HEIGHTS SEC 4, BLOCK 1, LOT 26
Census Tract673401
Assessed Land Value$47,666
Assessed Improvement Value$300,234
Assessment Year2025
About this property
Lovely Calloway II home with 4 bedrooms, 3.5 baths and 2 car attached garage. Maple cabinets in kitchen and all bathrooms. Granite countertops and tile backsplash in kitchen. Tile flooring in foyer, kitchen/dining area and all baths. Covered patio in backyard, perfect for entertaining. Don't miss this gem!
Investor Tools
$359,000
Estimated Property Value
$192,347Estimated Mortgage Balance
$166,653Estimated Equity
46% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,154 /month
Positive
Cash Flow Estimate:
$718 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$446/month
$605/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,559
$347,900
2025
$47,666
$300,234
$347,900
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,559
$347,900
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Hovnanian American Mortgage Llc
Conventional
$224,000
No
First
Apr 29, 2019
May 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$192,347
$166,653
46%
54%
$1,343/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$1,948/mo
+$278/mo
7.4%
