$253,500
4534 Rosegate Dr, Spring, TX, 77373
On Market
Just Added
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Dishwasher
FlooringLaminate
Exterior
Lot Size7,841 sqft
Building Information
Year Built1979
Stories1
Garage Spaces2
Land Information
APN1077800000018
SubdivisionBirnam Wood
Land UseResidential
Legal DescriptionTR 18 BLK 11 BIRNAM WOOD SEC 3
Census Tract241105
Assessed Land Value$38,663
Assessed Improvement Value$152,691
Assessment Year2025
About this property
Fully remodeled 4-bedroom home on a spacious corner lot! Extensive updates include new windows, a new roof, new flooring, and a new water heater. The kitchen features new cabinets and quartz countertops, while the fully remodeled bathrooms offer a fresh, modern finish. A detached 2-car garage connects to the home through a covered deck, providing convenient, sheltered access. The expansive lot offers ample outdoor space for relaxing, gardening, and entertaining. Updated finishes and generous outdoor space make this home an inviting retreat.
Investor Tools
$156,358Estimated Mortgage Balance
$69,642Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,521 /month
Positive
Cash Flow Estimate:
$507 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$98/month
$335/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$47
$191,354
2025
$38,663
$152,691
$191,354
No
Tax History
Year
Tax Paid
Assessed Value
2024
$47
$191,354
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Tejas Flipco Financial Ll
Unknown
$157,500
No
First
May 29, 2026
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$156,358
$69,642
30%
69%
$945/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,430/mo
$1,280/mo
+$1,150/mo
12.9%
