$269,800
5404 Rio Alamo Street, Rosharon, TX, 77583
On Market
Just Added
Property Lead Type:
High Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Dishwasher, Oven
FlooringCarpet, Laminate, Tile
Exterior
Lot Size5,205 sqft
Building Information
Year Built2006
Stories2
Roof Type105
Garage Spaces2
Land Information
APN2820-1003-018
Lot Number18
SubdivisionCold River Ranch Phase 1
Land UseResidential
Legal DescriptionCOLD RIVER RANCH PHASE 1 (A0562 H T & B) BLK 3 LOT 18
Census Tract660614
Assessed Land Value$23,330
Assessed Improvement Value$247,500
Assessment Year2025
About this property
TOUR 4 BEDROOMS 2.5 BATH HOME LOCATED IN COLD RIVER RANCH. PROPERTY SITS ON A CUL DE SAC. UPON ENTERING THE HOME, YOU ARE GREETED BY A SPACIOUS LIVING AREA WITH AN ABUNDANCE OF NATURAL LIGHT. SEPARATE DINING AREA. LAMINATE FLOORS. THE CUSTOM KITCHEN WITH ISLAND AND BREAKFAST BAR IS GREAT!! STAINLESS APPLIANCES. SPACIOUS PRIMARY SUITE WITH CUSTOM VANITY AND LARGE WALK IN CLOSET. SPACIOUS SECONDARY BEDROOMS WITH WALK IN CLOSETS. RECENT A/C. ROOF 2024!! DO NOT MISS THIS GREAT OPPORTUNITY!! BOOK TODAY
Investor Tools
$238,315Estimated Mortgage Balance
$38,685Estimated Equity
13% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,662 /month
Positive
Cash Flow Estimate:
$554 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$427/month
$605/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,743
$270,830
2025
$23,330
$247,500
$270,830
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,743
$270,830
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Fha
$255,290
Yes
First
Oct 12, 2022
Nov 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$238,315
$38,685
13%
86%
$1,531/mo
