Last 24 Hours
$286,000
NAL Estimated Property Value7514 Cynomys Ct, Rosharon, TX, 77583
Off Market
4 Beds
2 Bath
1,860 Sq Ft
Single Family Residence
$1.16 / sqft
Built in 2023Property Lead Type:
Absentee Owner
Highlights
Interior
Bedrooms 4
Bathrooms Full 2
Indoor Fireplace
Garage Available
Heating Central
CoolingExterior
Lot Size6,250 sqft
Building Information
Year Built2022
Garage Spaces2
Land Information
APN2235-07-003-0320-907
Lot Number32
SubdivisionCaldwell Ranch Sec 7
Land UseResidential
Legal DescriptionCALDWELL RANCH SEC 7, BLOCK 3, LOT 32
Census Tract674506
Assessed Land Value$79,443
Assessed Improvement Value$196,949
Assessment Year2025
About this property
Create beautiful memories in this never lived in property . 4bedrooms, 2bathrooms, a covered patio, and 2 car garage. This open-concept home has a lovely kitchen with quartz countertops, 42" cabinets, and stainless steel appliances. Room sizes are approximate. Please re- verify.
Investor Tools
$286,000
Estimated Property Value
$210,518Estimated Mortgage Balance
$75,482Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,716 /month
Positive
Cash Flow Estimate:
$572 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$482/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,360
$276,392
2025
$79,443
$196,949
$276,392
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,360
$276,392
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Dhi Mortgage Company Ltd
Conventional
$222,392
No
First
Jun 27, 2023
Jul 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$210,518
$72,482
25%
74%
$1,334/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$1,334/mo
+$892/mo
9.3%
12.4%