$424,000
NAL Estimated Property Value1311 Bittersweet Dr, Richmond, TX, 77406
Off Market
Property Lead Type:
Move-In Ready
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Dishwasher
FlooringCarpet, Laminate, Tile
Exterior
Lot Size11,076 sqft
Building Information
Year Built1983
Stories2
Roof Type105
Garage Spaces2
Land Information
APN5740-04-020-0240-901
Lot Number24
SubdivisionPecan Grove Plantation Sec 4
Land UseResidential
Legal DescriptionPECAN GROVE PLANTATION SEC 4, BLOCK 20, LOT 24
Census Tract673600
Assessed Land Value$96,200
Assessed Improvement Value$318,423
Assessment Year2025
About this property
New year, New price!! Beautiful 2 story home, 3 car oversized garage! recently remodeled, recent paint, updated kitchen, updated bathrooms, no rear neighbor, large fenced in backyard with flagstone patio,, double oven, electric cook top, built in microwave, tile in wet areas, laminate dining room, family room and staircase, master down, 3 bedrooms up with a game room, extra storage in bedroom 4, walk in closets in secondary bedrooms 2 and 3, bedroom 4 dual closets. nicely landscaped, large backyard. Roof replaced 2019.
Investor Tools
$424,000
Estimated Property Value
$315,644Estimated Mortgage Balance
$108,356Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,544 /month
Positive
Cash Flow Estimate:
$848 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$681/month
$190/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$414,623
2025
$96,200
$318,423
$414,623
No
Tax History
Year
Tax Paid
Assessed Value
2025
N/A
$414,623
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Homeway Mortgage
Va
$345,000
Yes
First
Nov 3, 2021
Dec 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$315,644
$108,356
25%
74%
$2,069/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,740/mo
$2,259/mo
+$481/mo
7.8%
