$315,048
NAL Estimated Property Value8815 Bison Meadow Trl, Rosharon, TX, 77583
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Water Softener, Gas Oven, Microwave, Gas Range, Dishwasher
FlooringCarpet, Laminate
Exterior
Lot Size6,120 sqft
Building Information
Year Built2020
Garage Spaces2
Land Information
APN4234-03-001-0440-907
Lot Number44
SubdivisionHuntington Place Sec 3
Land UseResidential
Legal DescriptionHUNTINGTON PLACE SEC 3, BLOCK 1, LOT 44
Census Tract674506
Assessed Land Value$78,000
Assessed Improvement Value$237,048
Assessment Year2025
About this property
MUST SEE- This beautiful Longlake builder home was built in 2020 (comes with builder warranty) is equipped with a fireplace, open concept kitchen with large living room, formal dining room, large guest bedrooms, walk in closets, game room and a large backyard with a large cover patio perfect for entertaining. The added bonus to this home is the upgraded water softener system and the optional washer and dryer with refrigerator.
Investor Tools
$315,048
Estimated Property Value
$215,536Estimated Mortgage Balance
$99,512Estimated Equity
31% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,890 /month
Positive
Cash Flow Estimate:
$630 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,202/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$12,853
$315,048
2025
$78,000
$237,048
$315,048
No
Tax History
Year
Tax Paid
Assessed Value
2024
$12,853
$315,048
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guild Mortgage Co
Stand Alone Second / Subordinate Position
$9,138
No
First
May 12, 2021
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$215,536
$99,512
31%
68%
$1,342/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$1,342/mo
+$884/mo
8.5%
