$303,377
NAL Estimated Property Value7814 Caspian Ranch Dr, Rosharon, TX, 77583
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Cooktop, Gas Range, Dryer, Refrigerator, Washer, Dishwasher
FlooringCarpet, Vinyl
Exterior
Lot Size10,274 sqft
Building Information
Year Built2022
Garage Spaces2
Land Information
APN2235-04-003-0330-907
Lot Number33
SubdivisionCaldwell Ranch Sec 4
Land UseResidential
Legal DescriptionCALDWELL RANCH SEC 4, BLOCK 3, LOT 33
Census Tract674506
Assessed Land Value$101,400
Assessed Improvement Value$201,977
Assessment Year2025
About this property
Brand new home in Sienna area with an oversized backyard and brand-new appliances including washer, dryer, refrigerator with smart home automation controlling A.C unit, electronic deadbolt lock, doorbell with camera, and front porch lights. The new home also has blinds, sprinkler system, quartz counters and a covered patio. The subdivision's amenities include a relaxing pool, Tot Lot, Covered Pavilion with Picnic Tables, Shallow Splash Area for Kids, Water Slides and Soccer Field.
Investor Tools
$303,377
Estimated Property Value
$209,830Estimated Mortgage Balance
$93,547Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,820 /month
Positive
Cash Flow Estimate:
$607 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$525/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,785
$303,377
2025
$101,400
$201,977
$303,377
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,785
$303,377
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Dhi Mortgage Company Ltd
Conventional
$223,200
No
First
Feb 14, 2023
Mar 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$209,830
$93,547
30%
69%
$1,339/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$1,339/mo
+$887/mo
8.8%
