$277,000
NAL Estimated Property Value8226 Summer Lake Pass Ln, Rosenberg, TX, 77469
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Gas Range, Gas Oven
FlooringCarpet, Tile
Exterior
Lot Size6,702 sqft
Building Information
Year Built2014
Roof Type105
Garage Spaces2
Land Information
APN7585-05-002-0070-901
Lot Number7
SubdivisionSummer Lakes Sec 5
Land UseResidential
Legal DescriptionSUMMER LAKES SEC 5, BLOCK 2, LOT 7
Census Tract675502
Assessed Land Value$37,735
Assessed Improvement Value$218,679
Assessment Year2025
About this property
Truly a MUST SEE!! This meticulously well kept Highland home is a single story, open concept home with 3 bedrooms and 2 full baths. The over sized island is perfect for entertaining and the kitchen includes gorgeous granite counter tops, upgraded cabinets, drop sink, stainless appliances and gas stove. Enjoy the easy up keep of tile floors throughout the kitchen and main living areas. Located in Summer Lakes, a master planned community with walking trails which meander by the community’s lakes, a resort-style pool, children’s playground, and splash pad.
Investor Tools
$277,000
Estimated Property Value
$168,387Estimated Mortgage Balance
$108,613Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,662 /month
Positive
Cash Flow Estimate:
$554 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$350/month
$700/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,816
$256,414
2025
$37,735
$218,679
$256,414
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,816
$256,414
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Freedom Mortgage Corp
Fha
$192,307
Yes
First
Jan 2, 2020
Feb 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$168,387
$115,613
40%
61%
$1,153/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,780/mo
$1,853/mo
$-73/mo
7.7%
