$284,051
NAL Estimated Property Value302 Dusty Bridle Ln, Rosharon, TX, 77583
Recently Sold
9/10/26
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Dryer, Refrigerator, Washer
Exterior
Lot Size6,180 sqft
Building Information
Year Built2021
Garage Spaces2
Land Information
APN2235-01-002-0130-907
Lot Number13
SubdivisionCaldwell Ranch Sec 1
Land UseResidential
Legal DescriptionCALDWELL RANCH SEC 1, BLOCK 2, LOT 13
Census Tract674506
Assessed Land Value$78,000
Assessed Improvement Value$206,051
Assessment Year2025
About this property
Step into this spacious and meticulously maintained 4-bedroom, 2-bathroom home in Rosharon, TX. Designed with an open floor plan, this home offers a bright and inviting living space that’s perfect for both everyday living and entertaining. Thoughtfully equipped with solar panels, you’ll enjoy impressively low electricity bills without compromising comfort. Every detail of this property has been cared for, giving you peace of mind and a move-in ready home you’ll be proud to call your own.
Investor Tools
$284,051
Estimated Property Value
$292,479Estimated Mortgage Balance
$284,051Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,704 /month
Positive
Cash Flow Estimate:
$568 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$348/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,761
$284,051
2025
$78,000
$206,051
$284,051
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,761
$284,051
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Dhi Mortgage Company Ltd
Fha
$316,147
Yes
First
May 6, 2022
Jun 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$292,479
N/A
0%
103%
$1,896/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$1,896/mo
+$330/mo
9.4%
