$340,000
507 Kelley Green Ct, Rosenberg, TX, 77469
Under Contract
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size9,491 sqft
Building Information
Year Built2019
Garage Spaces2
Land Information
APN7585-12-004-0030-901
Lot Number3
SubdivisionSummer Lakes Sec 12
Land UseResidential
Legal DescriptionSUMMER LAKES SEC 12, BLOCK 4, LOT 3
Census Tract675502
Assessed Land Value$47,288
Assessed Improvement Value$290,895
Assessment Year2025
About this property
Wahser/dryer/Fridge included! Spectacular HistoryMaker 4 bedroom 2 bathroom home in Summer Lakes! Gorgeous kitchen with an island that opens up to a spacious living area with stunning floors! Large backyard great for entertaining! Unwind in your primary bath oasis with a separate tub and shower! A must show! Your buyers will love it! Schedule now!
Investor Tools
$208,923Estimated Mortgage Balance
$129,650Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,040 /month
Positive
Cash Flow Estimate:
$680 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$668/month
$700/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,320
$338,183
2025
$47,288
$290,895
$338,183
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,320
$338,183
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Citadel Servicing Corporation
Conventional
$227,500
No
First
Feb 2, 2022
Mar 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$208,923
$131,077
38%
62%
$1,364/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,300/mo
$2,064/mo
+$236/mo
8.2%
