$326,000
NAL Estimated Property Value915 Pickett Hill Lane, Rosenberg, TX, 77469
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Electric Oven
FlooringCarpet, Tile, Wood
Exterior
Lot Size6,252 sqft
Building Information
Year Built2006
Stories1
Roof Type105
Garage Spaces2
Land Information
APN1651-02-001-0070-901
Lot Number7
SubdivisionBonbrook Plantation South Sec 2
Land UseResidential
Legal DescriptionBONBROOK PLANTATION SOUTH SEC 2, BLOCK 1, LOT 7
Census Tract675502
Assessed Land Value$44,980
Assessed Improvement Value$270,580
Assessment Year2025
About this property
Cozy David Weekly home has combination of living and dining. Kitchen opens to family room. game room between 2 bedrooms. Split master bedroom.Laminated woof floor. Granite kitchen counter. Covered patio. Stainless refri.are included. Roof was replaced in 2017.
Investor Tools
$326,000
Estimated Property Value
$174,022Estimated Mortgage Balance
$151,978Estimated Equity
46% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,956 /month
Positive
Cash Flow Estimate:
$652 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$619/month
$750/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,793
$315,560
2025
$44,980
$270,580
$315,560
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,793
$315,560
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Envoy Mortgage Ltd
Conventional
$200,450
No
First
Sep 9, 2019
Oct 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$174,022
$151,978
46%
53%
$1,202/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,780/mo
$1,952/mo
$-172/mo
6.6%
