$267,000
NAL Estimated Property Value20127 Buckeye Pass, Richmond, TX, 77407
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave
Exterior
Lot Size5,625 sqft
Building Information
Year Built2006
Stories1
Roof Type105
Garage Spaces2
Land Information
APN9175-02-001-0270-907
Lot Number27
SubdivisionWaterview Estates Sec 2
Land UseResidential
Legal DescriptionWATERVIEW ESTATES SEC 2, BLOCK 1, LOT 27
Census Tract672903
Assessed Land Value$39,000
Assessed Improvement Value$226,968
Assessment Year2025
About this property
Beautiful home with numerous upgrades from builder. Located on a very quiet cul-de-sac in Waterview Estates. The kitchen has an island and upgraded appliances. Also tile backsplash and tile floors. Large Family room with fireplace open to the kitchen. The Master Bedroom is large and Master Bath has double sinks with a Garden Tub and large walk-in-closet. All three bedrooms are carpet. Windows are double pane which help it to be energy efficient. Large landscaped backyard complete with sprinkler system front and back.
Investor Tools
$267,000
Estimated Property Value
$162,583Estimated Mortgage Balance
$104,417Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,602 /month
Positive
Cash Flow Estimate:
$534 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$308/month
$594/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,363
$253,409
2025
$39,000
$226,968
$265,968
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,363
$253,409
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Homeside Financial Llc
Conventional
$179,060
No
First
Jul 27, 2021
Aug 2036
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$162,583
$107,417
39%
61%
$1,074/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,360/mo
$1,668/mo
+$692/mo
10.6%
