Last 24 Hours
$161,000
NAL Estimated Property Value3118 River Ranch South Dr, Rosenberg, TX, 77471
Off Market
Highlights
Interior
Bedrooms —
Bathrooms —Exterior
Lot Size37,723 sqft
Land Information
APN7605-02-001-0060-901
Lot Number6
SubdivisionRiverside Ranch Sec 2
Land UseResidential
Legal DescriptionRIVERSIDE RANCH SEC 2, BLOCK 1, LOT 6, ACRES 0.866
Census Tract673401
Assessed Land Value$159,975
Assessment Year2025
About this property
Great water front lot in a small subdivision of custom built homes. 2,000 sf minimum, septic required. Low 1.8641 tax rate, NO MUD. LCISD schools K-12 within 5 minutes. Katy/Cinco Ranch/West Park toll road within 10 minutes. NWS HOMES MUST BE USED TO BUILD ON THIS LOT.
Investor Tools
$161,000
Estimated Property Value
$569,283Estimated Mortgage Balance
$161,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$966 /month
Positive
Cash Flow Estimate:
$322 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$252/month
$815/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,219
$141,414
2025
$159,975
N/A
$159,975
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,219
$141,414
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cadence Bank Na
Building Or Construction Loan
$576,000
No
First
Sep 23, 2025
Oct 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$569,283
N/A
0%
354%
$3,454/mo
12.4%