$385,000
NAL Estimated Property Value11510 Elizabeth Brook Dr, Richmond, TX, 77406
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Electric Range, Electric Oven
FlooringCarpet, Tile, Wood
Exterior
Lot Size6,095 sqft
Building Information
Year Built2012
Roof Type105
Garage Spaces2
Land Information
APN2257-03-002-0370-901
Lot Number37
SubdivisionCanyon Village At Westheimer Lakes Sec 3
Land UseResidential
Legal DescriptionCANYON VILLAGE AT WESTHEIMER LAKES SEC 3, BLOCK 2, LOT 37
Census Tract673402
Assessed Land Value$58,544
Assessed Improvement Value$324,465
Assessment Year2025
About this property
Upgrades galore. Beautiful waterfront 4BR, 2Bath and 2 Car garage home on lake with covered patio and ready to move in condition. Coffered ceiling in the extended entry. Kitchen and adjoining Brkft area open to the family room. Kitchen with island & built-in seating space. Spacious formal dining room. Master suite includes dbl sinks, garden tub, sep. glass-enclosed shower & a walk-in closet. Blinds & designer curtains. high efficiency steam washer, Dryer & S/S dbl door refrigerator. Complete list of upgrades is enclosed. Never flooded.
Investor Tools
$385,000
Estimated Property Value
$206,589Estimated Mortgage Balance
$178,411Estimated Equity
47% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,310 /month
Positive
Cash Flow Estimate:
$770 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$531/month
$815/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,450
$383,009
2025
$58,544
$324,465
$383,009
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,450
$383,009
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pennymac Loan Services Llc
Conventional
$226,229
No
First
Oct 29, 2021
Dec 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$206,589
$184,411
47%
54%
$1,357/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,740/mo
$2,172/mo
+$568/mo
8.5%
