$250,700
NAL Estimated Property Value903 Scarlet Dr, Rosharon, TX, 77583
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesElectric Oven, Microwave, Electric Cooktop
Exterior
Lot Size6,959 sqft
Building Information
Year Built2009
Stories1
Roof Type105
Land Information
APN6600-00-003-0700-907
Lot Number7
SubdivisionRosedale Addn
Land UseResidential
Legal DescriptionROSEDALE ADDN, BLOCK 3, LOT 7
Census Tract670801
Assessed Land Value$26,910
Assessed Improvement Value$223,790
Assessment Year2025
About this property
Beautiful home with many updates. Home features 3 bedrooms, 2 full baths, a study, and an attached storage area that can be converted to a 4th bedroom. The kitchen has Silestone countertops and lots of cabinets space. Tile flooring in the living room, kitchen, and breakfast area. Bathrooms are remodeled. The bedrooms have laminate wood. The backyard has a huge covered patio area. Conveniently located near hwy 6.
Investor Tools
$250,700
Estimated Property Value
$169,922Estimated Mortgage Balance
$250,700Estimated Equity
32% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,504 /month
Positive
Cash Flow Estimate:
$501 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$434/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,954
$250,700
2025
$26,910
$223,790
$250,700
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,954
$250,700
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mutual Of Omaha Mortgage Inc
Conventional
$185,725
No
First
Nov 30, 2021
Dec 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$169,922
$80,778
32%
68%
$1,114/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,114/mo
+$608/mo
8.2%
