$280,000
NAL Estimated Property Value5515 James Michael Drive, Rosharon, TX, 77583
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesENERGY STAR Qualified Appliances, Disposal, Dryer Included, Refrigerator Included, Washer Included, Water Softener, Gas Oven, Microwave, Gas Cooktop, Dishwasher
FlooringVinyl Plank
Exterior
Exterior FeaturesSprinkler System
Lot Size5,853 sqft
Building Information
Year Built2022
Garage Spaces2
Land Information
APN2499-01-003-0700-907
Lot Number70
SubdivisionCharleston Heights Sec 1
Land UseResidential
Legal DescriptionCHARLESTON HEIGHTS SEC 1, BLOCK 3, LOT 70
Census Tract670801
Assessed Land Value$65,572
Assessed Improvement Value$191,900
Assessment Year2025
About this property
Gorgeous open concept home. Looks and smells like new!! Well maintained home located near major highways, shopping centers, dining and HEB grocery store. Short commute to TMC, Downtown, Park & Ride, Hobby Airport and much more. Spacious living area. Large primary suite includes dual sinks, walk-in closet and soaking tub. Includes Samsung refrigerator, washer, dryer, Hydro-Blue water softener, sprinkler system and Jellyfish LED lighting system.
Investor Tools
$257,472
Estimated Property Value
$265,206Estimated Mortgage Balance
$257,472Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,680 /month
Positive
Cash Flow Estimate:
$560 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$304/month
$450/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,364
$257,472
2025
$65,572
$191,900
$257,472
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,364
$257,472
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ark-La-Tex Financial Services Llc
Fha
$275,647
Yes
First
Jul 28, 2022
Aug 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$265,206
N/A
0%
103%
$1,715/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$2,165/mo
$-443/mo
8.0%
