Last 24 Hours
$135,845
NAL Estimated Property Value428 West St, Rosenberg, TX, 77471
Off Market
3 Beds
1 Bath
1,056 Sq Ft
Single Family Residence
$1.14 / sqft
Built in 1968Property Lead Type:
High Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 1
Indoor Fireplace
Heating Central
CoolingExterior
Lot Size6,500 sqft
Building Information
Year Built1968
Stories1
Roof Type105
Land Information
APN7610-03-002-0010-901
Lot Number1
SubdivisionRiverside Terrace Sec 3
Land UseResidential
Legal DescriptionRIVERSIDE TERRACE SEC 3, BLOCK 2, LOT 1
Census Tract675300
Assessed Land Value$53,625
Assessed Improvement Value$82,220
Assessment Year2025
About this property
Great 3.1 Bedroom for lease or rent to own.
Investor Tools
$135,845
Estimated Property Value
$145,076Estimated Mortgage Balance
$135,845Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$815 /month
Positive
Cash Flow Estimate:
$272 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$122/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$785
$135,845
2025
$53,625
$82,220
$135,845
No
Tax History
Year
Tax Paid
Assessed Value
2025
$785
$135,845
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Interlinc Mortgage Services Llc
Fha
$157,102
Yes
First
Apr 28, 2022
May 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$145,076
N/A
0%
107%
$942/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$942/mo
+$365/mo
11.5%
12.4%