$265,000
NAL Estimated Property Value5207 Roserock Ln, Spring, TX, 77379
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Microwave, Dishwasher
FlooringCarpet, Tile, Wood
Exterior
Lot Size6,826 sqft
Building Information
Year Built1989
Garage Spaces2
Land Information
APN1156310080008
Lot Number8
SubdivisionBridgestone West
Land UseResidential
Legal DescriptionLT 8 BLK 8 BRIDGESTONE WEST SEC 1
Census Tract554906
Assessed Land Value$44,468
Assessed Improvement Value$204,640
Assessment Year2025
About this property
Immaculate one story with front porch and great curb appeal. Wood floors flow from the entry through the family room and breakfast area. High ceilings in family area. Newer appliances and granite countertops. Spacious primary bedroom with updated primary bath. Three secondary bedrooms. Large covered patio and spacious backyard. This one will not last!
Investor Tools
$265,000
Estimated Property Value
$190,531Estimated Mortgage Balance
$74,469Estimated Equity
27% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,590 /month
Positive
Cash Flow Estimate:
$530 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$384/month
$300/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,278
$249,108
2025
$44,468
$204,640
$249,108
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,278
$249,108
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cherry Creek Mortgage Co Inc
Fha
$206,196
Yes
First
Dec 4, 2020
Jan 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$190,531
$72,469
27%
72%
$1,274/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,590/mo
$1,574/mo
+$1,016/mo
11.7%
