$249,000
NAL Estimated Property Value8030 Gambrel Way, Rosharon, TX, 77583
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesWater Heater, Disposal, Microwave, Free-Standing Range, Dryer, Refrigerator, Washer, Dishwasher, Oven
FlooringCarpet, Tile
Exterior
Lot Size5,005 sqft
Building Information
Year Built2017
Garage Spaces1
Land Information
APN7138-21-003-0090-907
Lot Number9
SubdivisionSouthern Colony Sec 2a
Land UseResidential
Legal DescriptionSOUTHERN COLONY SEC 2A, BLOCK 3, LOT 9
Census Tract674506
Assessed Land Value$68,094
Assessed Improvement Value$166,304
Assessment Year2025
About this property
Charming one story, 3 bedroom/2 bathroom home with a split floor plan, granite countertops, washer, dryer, and refrigerator included. Additional features include dual sinks in the primary bathroom, primary walk-in closet, and a spacious backyard.
Investor Tools
$249,000
Estimated Property Value
$142,691Estimated Mortgage Balance
$106,309Estimated Equity
43% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,494 /month
Positive
Cash Flow Estimate:
$498 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$412/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,697
$234,398
2025
$68,094
$166,304
$234,398
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,697
$234,398
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nationstar Mortgage Llc
Conventional
$155,090
No
First
Feb 18, 2022
Mar 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$142,691
$110,309
43%
57%
$930/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$930/mo
+$792/mo
8.3%
