$294,000
NAL Estimated Property Value1118 Messina Ln, Richmond, TX, 77469
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Microwave, Free-Standing Range, Dishwasher
Exterior
Lot Size7,500 sqft
Building Information
Year Built2014
Roof Type105
Garage Spaces2
Land Information
APN6469-03-002-0010-901
Lot Number1
SubdivisionRiver Run At The Brazos Sec 3-A
Land UseResidential
Legal DescriptionRIVER RUN AT THE BRAZOS SEC 3-A, BLOCK 2, LOT 1
Census Tract675502
Assessed Land Value$49,936
Assessed Improvement Value$240,043
Assessment Year2025
About this property
Picturesque 3 Bed/2 Bath with large study/media room. Cheerful and bright with tray ceilings and beautiful engineered wood flooring. Stainless appliances. Kitchen is open to dining and sweeping den making family time and entertainment a joy. Primary suite is separate from secondary bedrooms. This banner, well-maintained home will thrill. Backyard sports a covered patio and generous yard space. Quick access to Hwy 59 and 99/Grand Parkway.
Investor Tools
$294,000
Estimated Property Value
$185,214Estimated Mortgage Balance
$108,786Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,764 /month
Positive
Cash Flow Estimate:
$588 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$347/month
$600/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,699
$289,979
2025
$49,936
$240,043
$289,979
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,699
$289,979
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amcap Mortgage Ltd
Conventional
$208,050
No
First
Sep 28, 2020
Oct 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$185,214
$107,786
36%
63%
$1,248/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,780/mo
$1,848/mo
$-68/mo
7.3%
