$401,588
NAL Estimated Property Value135 Copper Stream Lane, Richmond, TX, 77406
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Gas Range, Gas Oven
FlooringCarpet, Tile
Exterior
Lot Size7,004 sqft
Building Information
Year Built2018
Garage Spaces2
Land Information
APN6467-06-001-0280-901
Lot Number28
SubdivisionRivers Edge Sec 6
Land UseResidential
Legal DescriptionRIVERS EDGE SEC 6, BLOCK 1, LOT 28
Census Tract673401
Assessed Land Value$51,449
Assessed Improvement Value$350,139
Assessment Year2025
About this property
Come see the Beautiful River's Edge community located in Richmond, Texas. Newly constructed single family homes with spacious floor plans. Serene nature parks, a party barn, recreational center with a pool, playground, sand volleyball court, baseball and soccer field for everyone to enjoy.
Investor Tools
$401,588
Estimated Property Value
$175,562Estimated Mortgage Balance
$226,026Estimated Equity
56% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,410 /month
Positive
Cash Flow Estimate:
$803 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$289/month
$695/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,461
$401,588
2025
$51,449
$350,139
$401,588
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,461
$401,588
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
K Hovnanian American Mortgage Llc
Conventional
$204,000
No
First
May 31, 2019
Jun 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$175,562
$226,026
56%
44%
$1,224/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,740/mo
$1,919/mo
+$821/mo
8.2%
