$261,400
NAL Estimated Property Value5003 Beck Ln, Rosenberg, TX, 77469
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Microwave, Dishwasher
Exterior
Lot Size6,000 sqft
Building Information
Year Built2018
Garage Spaces2
Land Information
APN8016-04-003-0190-901
Lot Number19
SubdivisionThe Trails At Seabourne Parke Sec 4
Land UseResidential
Legal DescriptionTHE TRAILS AT SEABOURNE PARKE SEC 4, BLOCK 3, LOT 19
Census Tract675501
Assessed Land Value$31,460
Assessed Improvement Value$229,940
Assessment Year2025
About this property
Welcome home to this well-maintained 3-bedroom, 2-bath property nestled in a quiet neighborhood with convenient access to major roadways and shopping. This thoughtfully cared-for, pet-free and non-smoking home offers a functional layout with inviting living spaces and abundant natural light. The kitchen features granite countertops and an updated light fixture, creating a bright and modern space perfect for both everyday living and entertaining. Step outside to enjoy the enclosed patio and fully fenced backyard.
Investor Tools
$261,400
Estimated Property Value
$193,600Estimated Mortgage Balance
$67,800Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,568 /month
Positive
Cash Flow Estimate:
$523 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$339/month
$400/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,762
$261,400
2025
$31,460
$229,940
$261,400
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,762
$261,400
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Movement Mortgage
Unknown
$193,600
No
First
May 1, 2026
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$193,600
$67,800
25%
74%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,780/mo
$400/mo
+$1,380/mo
8.2%
