$389,440
NAL Estimated Property Value6111 Osprey Dr, Rosenberg, TX, 77469
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Microwave, Free-Standing Range, Gas Cooktop, Dishwasher, Dryer, Oven, Refrigerator, Washer
FlooringCarpet, Tile
Exterior
Lot Size7,200 sqft
Building Information
Year Built2020
Garage Spaces2
Land Information
APN2208-01-003-0030-901
Lot Number3
SubdivisionBryan Crossing Sec 1
Land UseResidential
Legal DescriptionBRYAN CROSSING SEC 1, BLOCK 3, LOT 3
Census Tract675502
Assessed Land Value$71,500
Assessed Improvement Value$317,940
Assessment Year2025
About this property
Welcome Home! Lovely 2 story, 3 bedroom, (all bedrooms up), 2.5 baths. Game Room. Features include an island kitchen w/42" cabinets, granite countertops. Spacious open Family Room w/fireplace. Luxurious Master Suite with tub & separate shower, dual sinks & 2 walk-in closets. Granite countertops in bathrooms, 13 SEER HVAC system & programmable thermostat. Radiant Attic barrier. Covered patio. Garage shelving with Epoxy garage floor. Gutters. Washer/Dryer/Refrigerator included.
Investor Tools
$389,440
Estimated Property Value
$281,946Estimated Mortgage Balance
$107,494Estimated Equity
27% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,337 /month
Positive
Cash Flow Estimate:
$779 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$588/month
$650/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,110
$389,440
2025
$71,500
$317,940
$389,440
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,110
$389,440
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Academy Mortgage Corp
Conventional
$308,750
No
First
Oct 15, 2021
Nov 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$281,946
$107,494
27%
72%
$1,852/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,300/mo
$2,502/mo
$-202/mo
7.1%
