$380,000
14410 Rosehill Estates Ln, Cypress, TX, 77429
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Microwave, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size8,303 sqft
Building Information
Year Built2003
Garage Spaces2
Land Information
APN1206280010015
Lot Number15
SubdivisionCypress Mill Estates
Land UseResidential
Legal DescriptionLT 15 BLK 1 CYPRESS MILL ESTATES SEC 3
Census Tract554405
Assessed Land Value$75,465
Assessed Improvement Value$377,791
Assessment Year2025
About this property
Beautiful 1.5 story home with 3 bedrooms, study, formal dining and large private game room (or 4th bedroom) located upstairs with it's own bathroom! Beautiful island kitchen with granite counters, stainless steel appliances, undermount sink, eating bar and large breakfast room. Three-sided fire place between the kitchen, breakfast and family room. Wood floors in both the study and formal dining room. 3 car attached garage! Great location near lots of shopping, hospitals and neighborhood amenities! Selling “As Is.”
Investor Tools
$142,685Estimated Mortgage Balance
$310,571Estimated Equity
68% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,720 /month
Positive
Cash Flow Estimate:
$907 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$458/month
$1,000/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,234
$453,256
2025
$75,465
$377,791
$453,256
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,234
$453,256
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nations Reliable Lending Llc
Conventional
$164,000
No
First
Mar 25, 2020
Apr 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$142,685
$310,571
68%
31%
$984/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,160/mo
$1,984/mo
+$176/mo
5.7%
