$308,264
NAL Estimated Property Value802 Crabapple Way, Rosenberg, TX, 77471
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Gas Oven, Free-Standing Range
FlooringCarpet, Laminate, Tile, Wood
Exterior
Lot Size15,214 sqft
Building Information
Year Built2009
Stories1
Roof Type105
Garage Spaces1
Land Information
APN2504-01-005-0100-901
Lot Number10
SubdivisionCottonwood Sec 1
Land UseResidential
Legal DescriptionCOTTONWOOD SEC 1, BLOCK 5, LOT 10
Census Tract675401
Assessed Land Value$48,880
Assessed Improvement Value$259,384
Assessment Year2025
About this property
Welcome to 802 Crabapple Way! This stunning well-kept home nestled on a large cul-de-sac lot in Cottonwood! Featuring 3 bedrooms, 2 baths and a study! Enjoy dinner in the formal dining room for your entertaining! Check out the large kitchen with granite countertops, perfect for your cooking and baking needs, with a breakfast area! Don't delay and schedule your showing today!
Investor Tools
$308,264
Estimated Property Value
$164,874Estimated Mortgage Balance
$143,390Estimated Equity
46% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,850 /month
Positive
Cash Flow Estimate:
$617 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$438/month
$385/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,710
$308,264
2025
$48,880
$259,384
$308,264
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,710
$308,264
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nations Reliable Lending Llc
Fha
$189,504
Yes
First
Oct 18, 2019
Nov 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$164,874
$143,390
46%
53%
$1,137/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,522/mo
+$200/mo
6.7%
