$246,000
NAL Estimated Property Value2712 Monroe Ave, Rosenberg, TX, 77471
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Range, Dishwasher
FlooringTile
Exterior
Lot Size7,939 sqft
Building Information
Year Built1984
Stories1
Roof Type105
Garage Spaces2
Land Information
APN2015-02-004-0150-901
Lot Number15
SubdivisionCambridge Village Sec 2
Land UseResidential
Legal DescriptionCAMBRIDGE VILLAGE SEC 2, BLOCK 4, LOT 15
Census Tract675200
Assessed Land Value$35,750
Assessed Improvement Value$155,058
Assessment Year2025
Investor Tools
$246,000
Estimated Property Value
$162,488Estimated Mortgage Balance
$83,512Estimated Equity
31% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,476 /month
Positive
Cash Flow Estimate:
$492 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$400/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,566
$190,808
2025
$35,750
$155,058
$190,808
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,566
$190,808
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Loandepot.Com Llc
Conventional
$175,000
No
First
Jul 14, 2022
Aug 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$162,488
$75,512
31%
66%
$1,050/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,050/mo
+$672/mo
8.4%
