$322,000
NAL Estimated Property Value4901 Cotter Ln, Rosenberg, TX, 77471
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Ice Maker, Microwave, Electric Range, Electric Oven
FlooringTile, Wood
Exterior
Lot Size7,395 sqft
Building Information
Year Built1989
Stories2
Roof Type105
Garage Spaces3
Land Information
APN8503-01-005-0540-901
Lot Number54
SubdivisionVillages Of Town Center Sec 1
Land UseResidential
Legal DescriptionVILLAGES OF TOWN CENTER SEC 1, BLOCK 5, LOT 54
Census Tract675101
Assessed Land Value$31,200
Assessed Improvement Value$272,414
Assessment Year2025
About this property
Beautifully built home, shows like a model with all of the features of bay windows both in formal dinning & breakfast area. Kitchen has plenty of cabinetry with upgrade of granite countertops, living area has a separate wet/snack bar area with sink for family entertaining, guest room has full bath connected is an extra plus, recess lighting, crown molding completes this home, outdoor covered patio is an addition for the quiet get away or family entertaining. Port-a-cache, sprinklers in flowerbeds.
Investor Tools
$322,000
Estimated Property Value
$194,098Estimated Mortgage Balance
$127,902Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,932 /month
Positive
Cash Flow Estimate:
$644 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$437/month
$285/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,630
$303,614
2025
$31,200
$272,414
$303,614
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,630
$303,614
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mission Loans Llc
Conventional
$212,150
No
First
Nov 12, 2021
Dec 2041
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$194,098
$128,902
39%
60%
$1,272/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$1,557/mo
+$669/mo
8.3%
