$454,215
NAL Estimated Property Value17006 Rydal Grove Ln, Richmond, TX, 77407
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesGas Oven, Gas Range
Exterior
Lot Size7,334 sqft
Building Information
Year Built2014
Roof Type105
Garage Spaces2
Land Information
APN1001-29-002-0100-907
Lot Number10
SubdivisionAliana Sec 29
Land UseResidential
Legal DescriptionALIANA SEC 29, BLOCK 2, LOT 10
Census Tract672901
Assessed Land Value$68,250
Assessed Improvement Value$385,965
Assessment Year2025
About this property
Located on a corner homesite. Entry with an elegant 11-foot coffered ceiling opens to the formal dining room. The kitchen features granite countertops, 42-inch raised panel cabinets, and has a breakfast bar. The luxurious master suite has a spacious bedroom with a wall of windows. Garden tub, separate glass-enclosed shower, dual sinks, and an oversized walk-in closet in the master bath. Covered backyard patio. Brick and stone elevation.
Investor Tools
$454,215
Estimated Property Value
$210,890Estimated Mortgage Balance
$243,325Estimated Equity
53% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,725 /month
Positive
Cash Flow Estimate:
$908 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,146/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$11,487
$454,215
2025
$68,250
$385,965
$454,215
No
Tax History
Year
Tax Paid
Assessed Value
2025
$11,487
$454,215
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Axos Bank
Conventional
$235,000
No
First
Jan 5, 2021
Feb 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$210,890
$243,325
53%
46%
$1,409/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,050/mo
$1,409/mo
+$1,641/mo
8.1%
