$218,000
NAL Estimated Property Value5515 Rio Ramos St, Rosharon, TX, 77583
Off Market
Property Lead Type:
Absentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesElectric Cooktop, Dryer, Refrigerator, Washer
FlooringCarpet, Tile
Exterior
Lot Size5,001 sqft
Building Information
Year Built2006
Stories1
Roof Type105
Land Information
APN2820-1003-059
Lot Number59
SubdivisionCold River Ranch Phase 1
Land UseResidential
Legal DescriptionCOLD RIVER RANCH PHASE 1 (A0562 H T & B) BLK 3 LOT 59
Census Tract660614
Assessed Land Value$22,500
Assessed Improvement Value$171,850
Assessment Year2025
About this property
Beautiful freshly painted 3 bedroom 2 bath home in Cold River Ranch. Great floorplan with good sized backyard perfect for entertaining. Great community with parks, lakes, walking trails. Refrigerator/Washer/Dryer included! Schedule a showing quick, this won’t last long!
Investor Tools
$218,000
Estimated Property Value
$169,204Estimated Mortgage Balance
$218,000Estimated Equity
19% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,308 /month
Positive
Cash Flow Estimate:
$436 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$398/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,689
$194,350
2025
$22,500
$171,850
$194,350
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,689
$194,350
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$172,500
No
First
Apr 21, 2025
May 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$169,204
$40,796
19%
78%
$1,035/mo
