$251,000
NAL Estimated Property Value339 Ashley Falls Ln, Rosharon, TX, 77583
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Microwave, Dishwasher
Exterior
Lot Size5,174 sqft
Building Information
Year Built2017
Garage Spaces1
Land Information
APN7138-22-001-0130-907
Lot Number13
SubdivisionSouthern Colony Sec 2b
Land UseResidential
Legal DescriptionSOUTHERN COLONY SEC 2B, BLOCK 1, LOT 13
Census Tract674506
Assessed Land Value$68,094
Assessed Improvement Value$173,214
Assessment Year2025
About this property
NO MORE SHOWINGS - ACCEPTABLE OFFERS RECEIVED. Adorable 3-2-2 with breakfast room and formal dining. Nice sized yard, and great location! The seller pays NO ELECTRIC BILL with the solar panels. In fact, they've built up a credit as they are contributing to the grid more than they use. Get a jump on clean energy here! These are "owned by the seller" and transfer with the real estate.
Investor Tools
$251,000
Estimated Property Value
$214,142Estimated Mortgage Balance
$36,858Estimated Equity
12% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,506 /month
Positive
Cash Flow Estimate:
$502 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$282/month
$500/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,123
$241,308
2025
$68,094
$173,214
$241,308
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,123
$241,308
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$232,750
No
First
Feb 25, 2022
Mar 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$214,142
$31,858
12%
85%
$1,396/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,896/mo
$-174/mo
8.2%
