$273,000
NAL Estimated Property Value511 Ashley Falls Lane, Rosharon, TX, 77583
Off Market
Lease
Highlights
Interior
Exterior
Lot Size5,799 sqft
Building Information
Year Built2019
Garage Spaces2
Land Information
APN7138-04-001-0020-907
Lot Number2
SubdivisionSouthern Colony Sec 4a
Land UseResidential
Legal DescriptionSOUTHERN COLONY SEC 4A, BLOCK 1, LOT 2
Census Tract674506
Assessed Land Value$75,660
Assessed Improvement Value$193,085
Assessment Year2025
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$315/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,414
$268,745
2025
$75,660
$193,085
$268,745
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,414
$268,745
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$188,000
No
First
Sep 2, 2025
Oct 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$185,530
$87,470
32%
68%
$1,128/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,128/mo
+$594/mo
7.6%
