$275,000
NAL Estimated Property Value1118 Escambia Way Drive, Richmond, TX, 77406
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Gas Range, Gas Oven
FlooringCarpet, Tile
Exterior
Lot Size6,000 sqft
Building Information
Year Built2007
Stories2
Roof Type105
Garage Spaces2
Land Information
APN6245-01-002-0360-901
Lot Number36
SubdivisionRio Vista Sec 1
Land UseResidential
Legal DescriptionRIO VISTA SEC 1, BLOCK 2, LOT 36
Census Tract673401
Assessed Land Value$42,250
Assessed Improvement Value$233,965
Assessment Year2025
About this property
Wonderful space and desirable location with amazing Texas size covered patio. Beautiful wood look tile floors upon entry and throughout downstairs with large living room that is open to the dining space and kitchen perfect for entertaining or just being together. Spacious master bedroom with bathroom including separate tub/shower and double sink vanity. Upstairs game room and perfect space to relax. The patio out back features stained beadboard ceiling, recessed lights, double fan all overlooking large back yard space.
Investor Tools
$275,000
Estimated Property Value
$164,385Estimated Mortgage Balance
$110,615Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,650 /month
Positive
Cash Flow Estimate:
$550 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$306/month
$475/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,296
$262,859
2025
$42,250
$233,965
$276,215
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,296
$262,859
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Homebridge Financial Services Inc
Fha
$186,558
Yes
First
Apr 30, 2020
May 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$164,385
$110,615
40%
60%
$1,119/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,120/mo
$1,594/mo
+$526/mo
9.3%
