$365,000
NAL Estimated Property Value11730 Rastello Ln, Richmond, TX, 77406
Off Market
Property Lead Type:
Absentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDisposal, Electric Oven, Oven, Microwave, Gas Cooktop, Dishwasher
FlooringTile
Exterior
Lot Size6,509 sqft
Building Information
Year Built2014
Roof Type105
Garage Spaces2
Land Information
APN4777-21-001-0410-901
Lot Number41
SubdivisionLakes Of Bella Terra Sec 21
Land UseResidential
Legal DescriptionLAKES OF BELLA TERRA SEC 21, BLOCK 1, LOT 41
Census Tract673403
Assessed Land Value$61,425
Assessed Improvement Value$265,815
Assessment Year2025
About this property
Move in Ready! One story with 3 bedrooms and 2 full baths. Spacious master with upgraded walk-in shower and separate tub. Additional study/office room. Island Kitchen with designer cabinets. Conveniently located west of Houston’s Energy Corridor, nestled between Westpark Tollway & Highway 99, you will find the Tuscan inspired community of the Lakes of Bella Terra. This home is zoned to the exemplary schools in Lamar CISD. Must See
Investor Tools
$365,000
Estimated Property Value
$150,793Estimated Mortgage Balance
$214,207Estimated Equity
58% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,190 /month
Positive
Cash Flow Estimate:
$730 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$449/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,568
$327,240
2025
$61,425
$265,815
$327,240
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,568
$327,240
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Greatwall Inc
Conventional
$176,000
No
First
Mar 8, 2019
May 2035
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$150,793
$214,207
58%
41%
$1,056/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,120/mo
$1,056/mo
+$1,064/mo
7.0%
