$346,000
NAL Estimated Property Value427 Heatherton Hill Dr, Rosenberg, TX, 77469
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
Exterior
Lot Size6,912 sqft
Building Information
Year Built2012
Roof Type105
Garage Spaces2
Land Information
APN1650-03-002-0090-901
Lot Number9
SubdivisionBonbrook Plantation North Sec 3
Land UseResidential
Legal DescriptionBONBROOK PLANTATION NORTH SEC 3, BLOCK 2, LOT 9
Census Tract675502
Assessed Land Value$44,980
Assessed Improvement Value$296,918
Assessment Year2025
About this property
This home is in the highly sought out community in Rosenberg (Bonbrook). Conveniently located near Rosenberg Town Center. All the community amenities are sure to please everyone, it includes walking trails, a club pool and more...Wait till you see the newly added Sunroom, the his and hers walk in closets and the fully tiled home. Did I mention that the primary bedroom is down stairs? Roof was updated in 2025. HVAC maintained by yearly. This home has it all. This home will not last. Schedule a tour today!
Investor Tools
$346,000
Estimated Property Value
$231,384Estimated Mortgage Balance
$114,616Estimated Equity
33% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,076 /month
Positive
Cash Flow Estimate:
$692 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$678/month
$770/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,410
$341,898
2025
$44,980
$296,918
$341,898
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,410
$341,898
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Universal American Mortgage Co
Fha
$227,797
Yes
First
May 29, 2015
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$231,384
$114,616
33%
67%
$1,734/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,300/mo
$2,504/mo
$-204/mo
8.0%
