$165,128
NAL Estimated Property Value1201 Maiden Ln, Richmond, TX, 77469
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size5,880 sqft
Building Information
Year Built1995
Land Information
APN4685-00-002-0210-901
Lot Number21,22
SubdivisionLadwig Addn
Land UseResidential
Legal DescriptionLADWIG ADDN, BLOCK B, LOT 21,22, EXEMPT
Census Tract674900
Assessed Land Value$44,100
Assessed Improvement Value$121,028
Assessment Year2025
About this property
All information on home need to be verified by buyer. Home is being leased till June 2020, $1000 monthly. Great opportunity!
Investor Tools
$165,128
Estimated Property Value
$60,115Estimated Mortgage Balance
$105,013Estimated Equity
63% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$991 /month
Positive
Cash Flow Estimate:
$330 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$371/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,631
$165,128
2025
$44,100
$121,028
$165,128
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,631
$165,128
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nations Reliable Lending Llc
Conventional
$68,800
No
First
Dec 5, 2019
Jan 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$60,115
$105,013
63%
36%
$413/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,130/mo
$413/mo
+$717/mo
8.2%
