$260,000
NAL Estimated Property Value3309 Glenmeadow Dr, Rosenberg, TX, 77471
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
Exterior
Lot Size6,193 sqft
Building Information
Year Built1975
Stories1
Roof Type105
Garage Spaces2
Land Information
APN3605-02-000-0200-901
Lot Number20
SubdivisionGlenmeadow Sec 2
Land UseResidential
Legal DescriptionGLENMEADOW SEC 2, LOT 20
Census Tract675102
Assessed Land Value$22,783
Assessed Improvement Value$195,373
Assessment Year2025
Investor Tools
$260,000
Estimated Property Value
$169,730Estimated Mortgage Balance
$90,270Estimated Equity
34% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,560 /month
Positive
Cash Flow Estimate:
$520 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$448/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,077
$218,156
2025
$22,783
$195,373
$218,156
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,077
$218,156
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Tidal Loans Llc
Commercial
$182,800
No
First
Jul 24, 2022
Aug 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$169,730
$88,270
34%
65%
$1,096/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,096/mo
+$626/mo
7.9%
