$304,000
NAL Estimated Property Value8130 Silent Deep Dr, Rosenberg, TX, 77469
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave
FlooringCarpet, Tile
Exterior
Lot Size6,000 sqft
Building Information
Year Built2014
Roof Type105
Garage Spaces2
Land Information
APN7585-03-005-0160-901
Lot Number16
SubdivisionSummer Lakes Sec 3
Land UseResidential
Legal DescriptionSUMMER LAKES SEC 3, BLOCK 5, LOT 16
Census Tract675502
Assessed Land Value$37,050
Assessed Improvement Value$256,495
Assessment Year2025
About this property
Stop by and take a look at this beautiful house in the highly sought after Summer Lakes subdivision. This home has 2104 sqft of living area, 3 bedrooms, 2 baths, a study and a 2 car garage. Master bedroom is secluded from other bedrooms and is ideal for privacy. Seller recently installed 6x24" wood plank tile throughout the home only bedrooms have carpet.
Investor Tools
$304,000
Estimated Property Value
$185,429Estimated Mortgage Balance
$118,571Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,824 /month
Positive
Cash Flow Estimate:
$608 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$415/month
$700/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,457
$293,545
2025
$37,050
$256,495
$293,545
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,457
$293,545
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cornerstone Home Lending Inc
Conventional
$210,005
No
First
May 28, 2020
Jun 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$185,429
$118,571
39%
61%
$1,260/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,780/mo
$1,960/mo
$-180/mo
7.0%
