$229,000
NAL Estimated Property Value131 Thunder Basin Dr, Richmond, TX, 77469
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Freestanding Oven, Oven, Microwave, Gas Range, Dishwasher
Exterior
Lot Size5,400 sqft
Building Information
Year Built2004
Stories1
Roof Type105
Garage Spaces2
Land Information
APN1869-02-003-0180-901
Lot Number18
SubdivisionBrazos Village Sec 2
Land UseResidential
Legal DescriptionBRAZOS VILLAGE SEC 2, BLOCK 3, LOT 18
Census Tract674604
Assessed Land Value$30,680
Assessed Improvement Value$178,240
Assessment Year2025
About this property
Cozy one story family house in Brazos Village. Spacious living, open to kitchen and dining. 3 nice sized bedrooms with ceiling fans. SS appliances in kitchen. Recent AC system. In progress of painting the interior walls, new carpet. Zoned to well-liked LCISD George Ranch High School. Convenient location.
Investor Tools
$229,000
Estimated Property Value
$227,025Estimated Mortgage Balance
$1,975Estimated Equity
1% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,542 /month
Positive
Cash Flow Estimate:
$514 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$369/month
$375/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,278
$208,920
2025
$30,680
$178,240
$208,920
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,278
$208,920
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Crosscountry Mortgage Llc
Fha
$230,743
Yes
First
Jun 6, 2025
Jul 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$227,025
$2,975
1%
99%
$1,384/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,780/mo
$1,759/mo
+$21/mo
9.3%
