$282,666
NAL Estimated Property Value607 Autumn Flats Way Fl Ats, Rosharon, TX, 77583
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Gas Cooktop, Gas Range, Dishwasher
Exterior
Lot Size6,502 sqft
Building Information
Year Built2018
Garage Spaces1
Land Information
APN7138-32-003-0280-907
Lot Number28
SubdivisionSouthern Colony Sec 3b
Land UseResidential
Legal DescriptionSOUTHERN COLONY SEC 3B, BLOCK 3, LOT 28
Census Tract674506
Assessed Land Value$81,900
Assessed Improvement Value$200,766
Assessment Year2025
About this property
Beautiful corner lot home with a chef's kitchen to brag about. With this 4 bedroom 2 bath home you get oversized rooms and beautiful flooring throughout. His and her sinks in a nice size master bathroom with walk in closets. This open concept home is perfect for entertaining.
Investor Tools
$282,666
Estimated Property Value
$208,307Estimated Mortgage Balance
$74,359Estimated Equity
26% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,696 /month
Positive
Cash Flow Estimate:
$565 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$489/month
$500/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,459
$282,666
2025
$81,900
$200,766
$282,666
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,459
$282,666
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cornerstone Home Lending Inc
Fha
$219,952
Yes
First
Nov 30, 2020
Dec 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$208,307
$74,359
26%
74%
$1,392/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$1,892/mo
+$334/mo
9.5%
