$321,000
NAL Estimated Property Value1122 Larkfield Dr, Richmond, TX, 77469
Off Market
Property Lead Type:
Absentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDryer, Refrigerator, Dishwasher, Disposal, Microwave, Gas Range, Gas Oven, ENERGY STAR Qualified Appliances, Free-Standing Range
Exterior
Lot Size6,282 sqft
Building Information
Year Built2012
Roof Type105
Garage Spaces1
Land Information
APN6469-04-002-0090-901
Lot Number9
SubdivisionRiver Run At The Brazos Sec 4-A
Land UseResidential
Legal DescriptionRIVER RUN AT THE BRAZOS SEC 4-A, BLOCK 2, LOT 9
Census Tract675502
Assessed Land Value$46,800
Assessed Improvement Value$254,282
Assessment Year2025
About this property
4 bedroom 3 full baths with a secondary bedroom downstairs complete with all the appliances including refrigerator, and washer and dryer.
Investor Tools
$321,000
Estimated Property Value
$121,745Estimated Mortgage Balance
$199,255Estimated Equity
63% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,926 /month
Positive
Cash Flow Estimate:
$642 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$527/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,724
$301,082
2025
$46,800
$254,282
$301,082
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,724
$301,082
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Spirit Of Texas Bank Ssb
Unknown
$150,500
No
First
Mar 8, 2017
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$121,745
$209,255
63%
38%
$903/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,300/mo
$903/mo
+$1,397/mo
8.6%
