$275,000
NAL Estimated Property Value5770 Rose Rock Canyon Dr, Richmond, TX, 77469
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Cooktop, Electric Range, Dishwasher, Oven
FlooringCarpet, Laminate, Tile
Exterior
Lot Size5,000 sqft
Building Information
Year Built2005
Stories2
Roof Type105
Garage Spaces2
Land Information
APN1869-02-002-0070-901
Lot Number7
SubdivisionBrazos Village Sec 2
Land UseResidential
Legal DescriptionBRAZOS VILLAGE SEC 2, BLOCK 2, LOT 7
Census Tract674604
Assessed Land Value$29,760
Assessed Improvement Value$203,598
Assessment Year2025
About this property
This beautiful 2 story home is located in a semi cul-de-sac. Home has a Covered front porch. Laminate flooring in the family room. A Chef's kitchen with a new Island added. Dining and kitchen combo. Front yard is roomy and the home has a double wide driveway. Inside has a wonderful floor plan with high ceilings in the family room, the laundry room is inside the home. This lovely home is ready for a new homeowner.
Investor Tools
$275,000
Estimated Property Value
$253,447Estimated Mortgage Balance
$21,553Estimated Equity
6% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,650 /month
Positive
Cash Flow Estimate:
$550 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$192/month
$375/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$929
$233,358
2025
$29,760
$203,598
$233,358
No
Tax History
Year
Tax Paid
Assessed Value
2025
$929
$233,358
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Fha
$272,964
Yes
First
Jul 8, 2022
Aug 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$253,447
$18,553
6%
92%
$1,637/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,780/mo
$2,012/mo
$-232/mo
7.8%
