$569,000
NAL Estimated Property Value10418 Carmoyle, Richmond, TX, 77407
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
Exterior
Lot Size8,870 sqft
Building Information
Year Built2014
Roof Type105
Garage Spaces2
Land Information
APN1001-24-001-0110-907
Lot Number11
SubdivisionAliana Sec 24
Land UseResidential
Legal DescriptionALIANA SEC 24, BLOCK 1, LOT 11
Census Tract672901
Assessed Land Value$72,836
Assessed Improvement Value$477,411
Assessment Year2025
About this property
Gorgeous 2 Story home in Aliana - just minutes away from FM 1464 and Grand Parkway. 4 Bedrooms, 3.5 Baths, Study, and Theater Room. Spacious 2 Car Garage with additional storage. The primary bedroom is located on the first floor with a gorgeous master bathroom. The high ceilings in the living room are open to the staircase and the second story. A beautiful home in great convenient location and great school - Original Owner.
Investor Tools
$569,000
Estimated Property Value
$447,766Estimated Mortgage Balance
$121,234Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,450 /month
Positive
Cash Flow Estimate:
$1,150 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,208/month
$1,250/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$11,655
$550,247
2025
$72,836
$477,411
$550,247
No
Tax History
Year
Tax Paid
Assessed Value
2025
$11,655
$550,247
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Simplex Lending Llc
Conventional
$484,000
No
First
May 3, 2022
Jun 2037
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$447,766
$116,234
20%
79%
$2,902/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,050/mo
$4,152/mo
$-1,102/mo
6.4%
