$99,900
702 E Rosebud Ave, Victoria, TX, 77901
$129,870 ARV
Under Contract
Property Lead Type:
Off-Market ListARV FlipAbsentee OwnerHigh Equity
Highlights
Interior
FlooringCeramic Tile, Linoleum, Wood
Exterior
Lot Size9,574 sqft
Building Information
Year Built2000
Stories2
Roof Type105
Garage Spaces1
Land Information
APN16800-008-01200
Lot Number12
SubdivisionCrestwood South
Land UseResidential
Legal DescriptionCRESTWOOD SOUTH LOT 12 BLOCK 8
Census Tract000501
Assessed Land Value$38,780
Assessed Improvement Value$139,110
Assessment Year2025
About this property
Investor special in this 4 bedroom, 2 bath home on corner lot. Home offers great potential with a little TLC! It's roomy and could be a great rental. Carpets have been pulled up and has hard wood floors. Bathroom in main house has a nice tiled walk- in shower. The area above carport has a bedroom, living space and bath. Tons of storage or could be extra living space. New A/C and heat installed July 2025.
Investor Tools
$74,719Estimated Mortgage Balance
$103,171Estimated Equity
57% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$129,870
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,067 /month
Positive
Cash Flow Estimate:
$356 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$295/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,647
$177,890
2025
$38,780
$139,110
$177,890
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,647
$177,890
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Navy Fcu
Conventional
$75,000
No
First
Dec 19, 2025
Jan 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$74,719
$103,171
57%
42%
$525/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,503/mo
$525/mo
+$978/mo
10.1%
