$566,359
NAL Estimated Property Value818 River Delta Lane, Rosenberg, TX, 77469
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Gas Range
FlooringCarpet, Tile, Wood
Exterior
Lot Size9,544 sqft
Building Information
Year Built2016
Roof Type105
Garage Spaces2
Land Information
APN6468-03-002-0300-901
Lot Number30
SubdivisionRivers Mist Sec 3
Land UseResidential
Legal DescriptionRIVERS MIST SEC 3, BLOCK 2, LOT 30
Census Tract675502
Assessed Land Value$74,272
Assessed Improvement Value$492,087
Assessment Year2025
About this property
Beautiful Lake Lot, 3 Car Garage! Environments for living, rounded corners, beautiful wood floors on first floor. Stunning entry w/ sweeping metal stairway rotunda! Private study formal dining. Gourmet kitchen w/ granite, working island, built-in stainless appliances, custom cabinets. Grand living room w/ fireplace, master & guest suite down; master bath w/ his & her private sink vanities, large soaker tub, glass shower w/ seat, duel closets. Game, media w/ wet bar, jack/jill bath up, covered patio, your own pool to enjoy!
Investor Tools
$566,359
Estimated Property Value
$323,130Estimated Mortgage Balance
$243,229Estimated Equity
42% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,398 /month
Positive
Cash Flow Estimate:
$1,133 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$803/month
$550/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,802
$566,359
2025
$74,272
$492,087
$566,359
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,802
$566,359
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Homeside Financial Llc
Conventional
$373,825
No
First
Jul 1, 2019
Aug 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$323,130
$243,229
42%
57%
$2,242/mo
