Last 24 Hours
$728,000
NAL Estimated Property Value3111 River Bend Drive, Rosenberg, TX, 77471
Off Market
4 Beds
3 Bath
3,119 Sq FtHighlights
Interior
Bedrooms 4
Bathrooms Full 3
Indoor Fireplace
Garage Available
Heating Central
CoolingExterior
Lot Size37,679 sqft
Building Information
Year Built2023
Garage Spaces3
Land Information
APN7605-02-001-0140-901
Lot Number14
SubdivisionRiverside Ranch Sec 2
Land UseResidential
Legal DescriptionRIVERSIDE RANCH SEC 2, BLOCK 1, LOT 14, ACRES 0.865
Census Tract673401
Assessed Land Value$159,932
Assessed Improvement Value$481,682
Assessment Year2025
About this property
Nice waterfront lot in a small country subdivision. 2,000 square foot minimum, septic required. Ultra low 1.8641 tax rate. NO MUD TAX. LCISD schools (K-12) all within 5 minutes. 5 minutes from Katy, 30 minutes from downtown Houston. Approved builder must be used, Developer will consider outside builders.
Investor Tools
$728,000
Estimated Property Value
$526,997Estimated Mortgage Balance
$201,003Estimated Equity
27% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,368 /month
Positive
Cash Flow Estimate:
$1,456 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$963/month
$815/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,919
$641,614
2025
$159,932
$481,682
$641,614
No
Tax History
Year
Tax Paid
Assessed Value
2025
$7,919
$641,614
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Citizens State Bank
Unknown
$68,000
No
First
May 23, 2019
Jun 2024
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$526,997
$201,003
27%
72%
$3,276/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$4,091/mo
$-1,865/mo
3.7%
12.4%