$271,976
NAL Estimated Property Value5022 Arbury Hill Ln, Rosenberg, TX, 77469
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Gas Range, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size6,375 sqft
Building Information
Year Built2007
Stories2
Roof Type105
Garage Spaces1
Land Information
APN8016-01-007-0100-901
Lot Number10
SubdivisionThe Trails At Seabourne Park Sec 1
Land UseResidential
Legal DescriptionTHE TRAILS AT SEABOURNE PARK SEC 1, BLOCK 7, LOT 10
Census Tract675501
Assessed Land Value$31,460
Assessed Improvement Value$240,516
Assessment Year2025
About this property
Located in one of Rosenberg's upcoming neighborhoods this investor special is one you will not want to pass on. This home features 3 bedrooms and 2.5 baths with a huge game room. The sellers have started renovating the kitchen that has an open concept with the huge living and dining room. The privacy fenced in backyard is the perfect place for the kids to run and play. The property is priced in accordance with the repairs needed. Seller says make him an offer!
Investor Tools
$271,976
Estimated Property Value
$176,967Estimated Mortgage Balance
$95,009Estimated Equity
34% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,632 /month
Positive
Cash Flow Estimate:
$544 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$242/month
$300/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,542
$271,976
2025
$31,460
$240,516
$271,976
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,542
$271,976
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Next Door Lending Llc
Conventional
$186,000
No
First
Sep 6, 2023
Oct 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$176,967
$95,009
34%
65%
$1,116/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,780/mo
$1,416/mo
+$364/mo
7.9%
