Last 24 Hours
$222,000
NAL Estimated Property Value2711 Avenue G, Rosenberg, TX, 77471
Off Market
3 Beds
1 Bath
1,428 Sq Ft
Single Family Residence
$1.08 / sqft
Built in 1940Property Lead Type:
Absentee Owner
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Indoor Fireplace
CoolingExterior
Lot Size6,000 sqft
Building Information
Year Built1940
Roof Type105
Garage Spaces1
Land Information
APN8915-00-007-0190-901
Lot Number19
SubdivisionWard-Waddell Addn
Land UseResidential
Legal DescriptionWARD-WADDELL ADDN, BLOCK 7, LOT 19
Census Tract675000
Assessed Land Value$26,398
Assessed Improvement Value$135,838
Assessment Year2025
About this property
Welcome to this charming three bedroom, one bathroom home in a well-established neighborhood. Conveniently located near 90A, schools, groceries, restaurants, museums, and pharmacies. The front room can serve as a bedroom or office/study. Enjoy a spacious living room and adjacent dining room next to the kitchen. Laundry in the backyard shed and a shared storage under the garage apartment. A must-see property! There is a garage apartment tenant at the back which is separated with a fence.
Investor Tools
$222,000
Estimated Property Value
$170,884Estimated Mortgage Balance
$51,116Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,332 /month
Positive
Cash Flow Estimate:
$444 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$345/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,032
$162,236
2025
$26,398
$135,838
$162,236
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,032
$162,236
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rflf 7 Llc
Open End Mortgage / Open End With Future Advance Clause
$174,750
No
First
Feb 21, 2025
Mar 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$170,884
$51,116
23%
77%
$1,048/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,048/mo
+$674/mo
9.3%
12.4%