$268,000
NAL Estimated Property Value5015 Jagged Cliff Ln, Rosenberg, TX, 77469
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size7,284 sqft
Building Information
Year Built2018
Garage Spaces2
Land Information
APN8016-04-002-0140-901
Lot Number14
SubdivisionThe Trails At Seabourne Parke Sec 4
Land UseResidential
Legal DescriptionTHE TRAILS AT SEABOURNE PARKE SEC 4, BLOCK 2, LOT 14
Census Tract675501
Assessed Land Value$33,568
Assessed Improvement Value$234,432
Assessment Year2025
About this property
READY FOR MOVE-IN one story home with three bedrooms, a study and two full baths with, granite countertops, brushed nickel hardware and more. LGI Homes Pecos floor plan features a chef-ready kitchen and adjacent breakfast room that overlooks the yard. Homeowners will enjoy the master retreat with its soaker tub and separate step-in shower, a large walk-in closet, and direct access to the back yard.
Investor Tools
$268,000
Estimated Property Value
$134,492Estimated Mortgage Balance
$133,508Estimated Equity
50% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,608 /month
Positive
Cash Flow Estimate:
$536 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$529/month
$325/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,009
$268,000
2025
$33,568
$234,432
$268,000
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,009
$268,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Eustis Mortgage Corp
Conventional
$147,000
No
First
Nov 18, 2021
Dec 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$134,492
$137,508
50%
50%
$882/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,780/mo
$1,207/mo
+$573/mo
8.0%
