$339,806
NAL Estimated Property Value6126 Watford Bend, Rosenberg, TX, 77471
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher
Exterior
Lot Size7,389 sqft
Building Information
Year Built2011
Stories1
Roof Type105
Garage Spaces2
Land Information
APN4280-01-005-0290-901
Lot Number29
SubdivisionKingdom Heights Sec 1
Land UseResidential
Legal DescriptionKINGDOM HEIGHTS SEC 1, BLOCK 5, LOT 29
Census Tract673401
Assessed Land Value$56,757
Assessed Improvement Value$283,049
Assessment Year2025
About this property
Professional Pictures coming soon. Immaculately maintained home in the highly desired Kingdom Heights. This home features, laminate wood and tile in all main living areas, updated light fixtures, custom accent wall in primary bathroom, custom shelving in office/flex room, custom reading niche in secondary bedroom, and screened in porch. The split floorplan in this home is perfect for having guests. The backyard has a well appointed fire pit and over looks greenspace with playground area. Lamar ISD. You do not want to miss this home!
Investor Tools
$339,806
Estimated Property Value
$343,312Estimated Mortgage Balance
$339,806Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,280 /month
Positive
Cash Flow Estimate:
$760 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$428/month
$665/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,439
$339,806
2025
$56,757
$283,049
$339,806
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,439
$339,806
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Fha
$363,298
Yes
First
May 15, 2023
Jun 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$343,312
N/A
0%
101%
$2,179/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$2,844/mo
$-618/mo
7.9%
