$498,540
NAL Estimated Property Value115 Rivercove Lane, Richmond, TX, 77406
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Gas Cooktop, Electric Oven
FlooringCarpet, Tile
Exterior
Lot Size12,910 sqft
Building Information
Year Built2006
Stories2
Roof Type105
Garage Spaces2
Land Information
APN6467-02-001-0040-901
Lot Number4
SubdivisionRivers Edge Sec 2
Land UseResidential
Legal DescriptionRIVERS EDGE SEC 2, BLOCK 1, LOT 4
Census Tract673401
Assessed Land Value$109,337
Assessed Improvement Value$458,945
Assessment Year2025
About this property
Welcome to 115 Rivercove Lane. located in the gorgeous community of Rivers Edge on a peaceful cul-de-sac with no back neighbors and the lake right next to you. This home features 4 bedrooms and 3 1/2 bath with Master Retreat down with new master shower, Tub and Granite counter tops.. New Carpet and fresh paint throughout. This home has high ceiling , tons of windows, stone detailed fireplace and wrought iron staircase. Beautiful kitchen with island, it has plenty of counter space and storage.
Investor Tools
$498,540
Estimated Property Value
$223,578Estimated Mortgage Balance
$274,962Estimated Equity
55% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,991 /month
Positive
Cash Flow Estimate:
$997 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$691/month
$695/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,795
$498,540
2025
$109,337
$458,945
$568,282
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,795
$498,540
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Southwest Funding Lp
Fha
$248,270
Yes
First
Nov 5, 2019
Nov 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$223,578
$274,962
55%
45%
$1,537/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,740/mo
$2,232/mo
+$508/mo
6.6%
