$390,000
NAL Estimated Property Value9510 County Road 48, Rosharon, TX, 77583
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Oven, Electric Cooktop
FlooringTile
Exterior
Lot Size1 acre
Building Information
Year Built1981
Stories1
Roof Type105
Garage Spaces2
Land Information
APN0515-0002-130
SubdivisionH T & B R R
Land UseResidential
Legal DescriptionA0515 H T & B R R BLOCK 5 TRACT 663A ACRES 1.0
Census Tract661800
Assessed Land Value$77,000
Assessed Improvement Value$266,330
Assessment Year2025
About this property
CALLING ALL INVESTORS & REHABBERS! Brick 2 or 3 bedroom, 2 bath home on 1 acre in Rosharon * LOTS of surrounding development * property flooded twice to Seller’s knowledge and has evidence of mold * open floor plan * tile flooring * large living room * kitchen with built-in appliances & adjoining breakfast room * den * extra room (possible 3rd bedroom) * central air & heat * all electric * 2-car attached garage * large storage building * don't miss out on this opportunity!
Investor Tools
$390,000
Estimated Property Value
$68,229Estimated Mortgage Balance
$321,771Estimated Equity
82% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,340 /month
Positive
Cash Flow Estimate:
$780 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$420/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,091
$213,400
2025
$77,000
$266,330
$343,330
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,091
$213,400
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Htc Realty Management Llc
Purchase Money Mortgage
$75,000
No
First
Aug 12, 2021
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$68,229
$317,771
82%
17%
$450/mo
