$302,116
NAL Estimated Property Value11014 Overland Trail Drive, Richmond, TX, 77406
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Gas Range, Gas Oven
FlooringTile, Vinyl
Exterior
Lot Size6,257 sqft
Building Information
Year Built2005
Stories1
Roof Type105
Garage Spaces1
Land Information
APN2257-01-003-0020-901
Lot Number2
SubdivisionCanyon Village At Westheimer Lakes Sec 1
Land UseResidential
Legal DescriptionCANYON VILLAGE AT WESTHEIMER LAKES SEC 1, BLOCK 3, LOT 2
Census Tract673402
Assessed Land Value$40,377
Assessed Improvement Value$261,739
Assessment Year2025
About this property
Welcome to the 4 bedroom 2 bath home located in the master planned community of Westheimer Lakes. This home offers a beautiful open floor plan with kitchen opening up to the family room. Spacious family room and gourmet kitchen make it perfect for entertaining family and friend. Large master bedroom complete with master bathroom suite, including shower, separate tub and dual vanities. Amenities include a pool, parks, trails, and sports courts. Easy access to Westpark Tollway and Grand Parkway.
Investor Tools
$302,116
Estimated Property Value
$172,582Estimated Mortgage Balance
$129,534Estimated Equity
42% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,813 /month
Positive
Cash Flow Estimate:
$604 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$390/month
$900/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,171
$302,116
2025
$40,377
$261,739
$302,116
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,171
$302,116
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Envoy Mortgage Ltd
Conventional
$195,455
No
First
May 14, 2020
Jun 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$172,582
$129,534
42%
57%
$1,172/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,740/mo
$2,072/mo
+$668/mo
10.9%
