$295,500
NAL Estimated Property Value19902 Shore Meadows Ln, Richmond, TX, 77407
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size6,520 sqft
Building Information
Year Built2006
Stories1
Roof Type105
Garage Spaces2
Land Information
APN4794-02-001-0240-901
Lot Number24
SubdivisionLakemont Terrace Sec 2
Land UseResidential
Legal DescriptionLAKEMONT TERRACE SEC 2, BLOCK 1, LOT 24
Census Tract672906
Assessed Land Value$45,018
Assessed Improvement Value$250,482
Assessment Year2025
Investor Tools
$295,500
Estimated Property Value
$263,435Estimated Mortgage Balance
$32,065Estimated Equity
10% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,800 /month
Positive
Cash Flow Estimate:
$600 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$544/month
$655/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,050
$295,500
2025
$45,018
$250,482
$295,500
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,050
$295,500
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Next Door Lending Llc
Conventional
$275,500
No
First
Dec 21, 2023
Jan 2039
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$263,435
$32,065
10%
89%
$1,652/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,360/mo
$2,307/mo
+$53/mo
9.6%
