$333,000
NAL Estimated Property Value6030 Yaupon Ridge Drive, Rosenberg, TX, 77469
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Gas Range, Electric Oven
Exterior
Lot Size7,483 sqft
Building Information
Year Built2009
Stories2
Roof Type105
Garage Spaces2
Land Information
APN7665-01-002-0340-901
Lot Number34
SubdivisionRose Ranch Sec 1
Land UseResidential
Legal DescriptionROSE RANCH SEC 1, BLOCK 2, LOT 34
Census Tract675502
Assessed Land Value$51,480
Assessed Improvement Value$271,050
Assessment Year2025
About this property
Great curb appeal! Covered front porch on 2-story home - sits on huge pool size corner lot. Amenities include lg. lot, dining room, 2 story den, fireplace, open concept kitchen/brk. room, granite counters, powder bath and master suite on the first floor. Upstairs you will find 3 BR, full bath, and a game room. Fresh paint inside and outside, all new carpet, new appliances and more. Big backyard with covered patio. Motivated seller bring reasonable offers.
Investor Tools
$333,000
Estimated Property Value
$182,269Estimated Mortgage Balance
$150,731Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,998 /month
Positive
Cash Flow Estimate:
$666 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$431/month
$420/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,505
$322,530
2025
$51,480
$271,050
$322,530
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,505
$322,530
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Magnolia Bank
Conventional
$206,000
No
First
Jun 4, 2020
Jul 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$182,269
$150,731
45%
55%
$1,236/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,300/mo
$1,656/mo
+$644/mo
8.3%
