$324,000
NAL Estimated Property Value7814 Golden Rubia Ln, Rosharon, TX, 77583
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
Exterior
Lot Size6,000 sqft
Building Information
Year Built2022
Garage Spaces2
Land Information
APN2235-04-006-0140-907
Lot Number14
SubdivisionCaldwell Ranch Sec 4
Land UseResidential
Legal DescriptionCALDWELL RANCH SEC 4, BLOCK 6, LOT 14
Census Tract674506
Assessed Land Value$78,000
Assessed Improvement Value$245,637
Assessment Year2025
About this property
This new construction has 4 bedrooms, 3 bathrooms, a covered patio, and 2 car garage. This open-concept home has a lovely kitchen with quartz countertops, 42" cabinets, and stainless steel appliances. Located in Caldwell Ranch. Room sizes are approximate. Please re-verify.
Investor Tools
$324,000
Estimated Property Value
$264,187Estimated Mortgage Balance
$59,813Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,944 /month
Positive
Cash Flow Estimate:
$648 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$560/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,105
$323,637
2025
$78,000
$245,637
$323,637
Yes (2022)
Tax History
Year
Tax Paid
Assessed Value
2025
$5,105
$323,637
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Member First Mortgage Llc
Conventional
$282,504
No
First
Nov 29, 2022
Dec 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$264,187
$67,813
20%
82%
$1,349/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$1,349/mo
+$877/mo
8.2%
