$370,000
NAL Estimated Property Value17934 Royal Gate Ln, Richmond, TX, 77407
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Oven, Microwave, Gas Cooktop, Dryer, Refrigerator, Washer, Dishwasher
FlooringLaminate, Tile
Exterior
Lot Size12,422 sqft
Building Information
Year Built2011
Stories2
Roof Type105
Garage Spaces2
Land Information
APN5047-01-003-0080-907
Lot Number8
SubdivisionMission Sierra Sec 1
Land UseResidential
Legal DescriptionMISSION SIERRA SEC 1, BLOCK 3, LOT 8
Census Tract672904
Assessed Land Value$69,063
Assessed Improvement Value$306,429
Assessment Year2025
About this property
5 BEDROOM, 2 AND HALF BATHROOM HOME. VISITORS ROOM DOWNSTAIRS. HUGE BEDROOMS, HUGE BACKYARD , CUL-DE-SAC.
Investor Tools
$370,000
Estimated Property Value
$114,226Estimated Mortgage Balance
$255,774Estimated Equity
69% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,220 /month
Positive
Cash Flow Estimate:
$740 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$394/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,875
$367,862
2025
$69,063
$306,429
$375,492
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,875
$367,862
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ryland Mortgage Co
Fha
$173,487
Yes
First
Oct 27, 2011
Nov 2041
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$114,226
$265,774
69%
31%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,050/mo
N/A
+$3,050/mo
9.9%
