$349,000
NAL Estimated Property Value2828 Willow Gulch Way, Rosenberg, TX, 77469
Recently Sold
9/04/26
Property Lead Type:
Absentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesENERGY STAR Qualified Appliances, Water Heater, Disposal, Dryer Included, Refrigerator Included, Washer Included, Electric Oven, Oven, Microwave, Free-Standing Range, Dryer, Full Size, Refrigerator, Washer, Dishwasher
FlooringCarpet, Vinyl
Exterior
Exterior FeaturesSprinkler System
Lot Size7,889 sqft
Building Information
Year Built2023
Garage Spaces2
Land Information
APN2209-01-003-0110-901
Lot Number11
SubdivisionBryan Grove Sec 1
Land UseOther / Unknown
Legal DescriptionBRYAN GROVE SEC 1, BLOCK 3, LOT 11
Census Tract675502
Assessed Land Value$88,081
Assessed Improvement Value$255,612
Assessment Year2025
About this property
Cozy 4 bedroom 3 full bath two story home! This home has one bedroom plus the primary bedroom down, up you have 2 bedrooms up and a game room. First floor has a very nice living area. Walk in pantry. All appliances provided. Full sprinkler system. Covered patio and a very nice size backyard! Come take a look today. Easy access to Hwy 69 and dining and shopping.
Investor Tools
$349,000
Estimated Property Value
$0Estimated Mortgage Balance
$349,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,094 /month
Positive
Cash Flow Estimate:
$698 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$681/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,423
$343,693
2025
$88,081
$255,612
$343,693
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,423
$343,693
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$343,693
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,300/mo
N/A
+$2,300/mo
7.9%
