$303,000
NAL Estimated Property Value918 Dairy Prairie Dr, Rosharon, TX, 77583
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Cooktop, Gas Range, Dryer, Refrigerator, Washer, Dishwasher
FlooringCarpet, Vinyl
Exterior
Lot Size6,250 sqft
Building Information
Year Built2023
Garage Spaces1
Land Information
APN2235-05-004-0150-907
Lot Number15
SubdivisionCaldwell Ranch Sec 5
Land UseResidential
Legal DescriptionCALDWELL RANCH SEC 5, BLOCK 4, LOT 15
Census Tract674506
Assessed Land Value$75,660
Assessed Improvement Value$220,488
Assessment Year2025
About this property
A brand-new home in Sienna area with brand new appliances including a 220-VOLT ELECTRIC CAR CHARGING PORT, a washer, dryer, refrigerator with smart home automation controlling A.C unit, electronic deadbolt lock, doorbell with camera, and front porch lights. The new home also has blinds, sprinkler system, quartz counters and a covered patio, with NO BACKSIDE NEIGHBORS. The subdivision's amenities include a relaxing pool, Tot Lot, Covered Pavilion with Picnic Tables, Shallow Splash Area for Kids, Water Slides and Soccer Field.
Investor Tools
$303,000
Estimated Property Value
$211,178Estimated Mortgage Balance
$303,000Estimated Equity
29% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,818 /month
Positive
Cash Flow Estimate:
$606 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$516/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,671
$296,148
2025
$75,660
$220,488
$296,148
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,671
$296,148
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Dhi Mortgage Company Ltd
Unknown
$224,243
No
First
Mar 30, 2023
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$211,178
$87,822
29%
70%
$1,345/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$1,345/mo
+$881/mo
8.8%
